249877

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$41,475

Cash Investment

$41,996

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$157,750
Buyer's Premium
Purchase Closing Costs
$2,104
Loan Points
$3,312
Loan Closing Costs
$4,509
Total Acquisition Cost
$167,675
Initial Loan Funding
$126,200
Cash Required to Close
$41,475
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,475

Loan Terms
Initial Loan Funding
$126,200
Rehab Loan Funding
$39,400
Total Loan Commitment
$165,600
Points
$3,312
Loan Closing Costs
$4,509
Interest Carry
$8,349
Total Financing Cost
$16,170

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,104
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,104
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$694
Misc.
Total Loan Closing
$4,509

Residual
As Repaired Value (ARV)
$276,100
Sale Costs
%
$16,566
Property Taxes
%
$1,767
Property Insurance
%
$347
Interest Carry - Purchase Loan Funding
$6,626
Interest Carry - Rehab Loan Funding
$1,724
Net Exit Price
$249,071
Cash Investment
$41,475
Loan payoff
$165,600
Estimated Profit
$41,996
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.