250166

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
%
%
%
%

$40,656

Cash Investment

$41,508

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$153,560
Buyer's Premium
Purchase Closing Costs
$2,228
Loan Points
$3,225
Loan Closing Costs
$4,491
Total Acquisition Cost
$163,504
Initial Loan Funding
$122,848
Cash Required to Close
$40,656
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,656

Loan Terms
Initial Loan Funding
$122,848
Rehab Loan Funding
$38,400
Total Loan Commitment
$161,248
Points
$3,225
Loan Closing Costs
$4,491
Interest Carry
$8,130
Total Financing Cost
$15,845

Closing Costs
Deed/Transfer Tax - County
%
$154
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,075
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,228
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)
$676
Misc.
Total Loan Closing
$4,491

Residual
As Repaired Value (ARV)
$268,700
Sale Costs
%
$16,122
Property Taxes
%
$699
Property Insurance
%
$338
Interest Carry - Purchase Loan Funding
$6,450
Interest Carry - Rehab Loan Funding
$1,680
Net Exit Price
$243,412
Cash Investment
$40,656
Loan payoff
$161,248
Estimated Profit
$41,508
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.