249984

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
%
%
%
%

$41,847

Cash Investment

$42,470

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$159,350
Buyer's Premium
Purchase Closing Costs
$2,115
Loan Points
$3,346
Loan Closing Costs
$4,516
Total Acquisition Cost
$169,327
Initial Loan Funding
$127,480
Cash Required to Close
$41,847
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,847

Loan Terms
Initial Loan Funding
$127,480
Rehab Loan Funding
$39,800
Total Loan Commitment
$167,280
Points
$3,346
Loan Closing Costs
$4,516
Interest Carry
$8,434
Total Financing Cost
$16,296

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,115
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,115
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)
$701
Misc.
Total Loan Closing
$4,516

Residual
As Repaired Value (ARV)
$278,900
Sale Costs
%
$16,734
Property Taxes
%
$1,785
Property Insurance
%
$351
Interest Carry - Purchase Loan Funding
$6,693
Interest Carry - Rehab Loan Funding
$1,741
Net Exit Price
$251,597
Cash Investment
$41,847
Loan payoff
$167,280
Estimated Profit
$42,470
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.