250130

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
%
%
%
%

$41,566

Cash Investment

$42,031

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$158,140
Buyer's Premium
Purchase Closing Costs
$2,107
Loan Points
$3,320
Loan Closing Costs
$4,511
Total Acquisition Cost
$168,078
Initial Loan Funding
$126,512
Cash Required to Close
$41,566
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,566

Loan Terms
Initial Loan Funding
$126,512
Rehab Loan Funding
$39,500
Total Loan Commitment
$166,012
Points
$3,320
Loan Closing Costs
$4,511
Interest Carry
$8,370
Total Financing Cost
$16,201

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,107
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,107
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)
$696
Misc.
Total Loan Closing
$4,511

Residual
As Repaired Value (ARV)
$276,700
Sale Costs
%
$16,602
Property Taxes
%
$1,771
Property Insurance
%
$348
Interest Carry - Purchase Loan Funding
$6,642
Interest Carry - Rehab Loan Funding
$1,728
Net Exit Price
$249,609
Cash Investment
$41,566
Loan payoff
$166,012
Estimated Profit
$42,031
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.