250400

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
%
%
%
%

$41,734

Cash Investment

$43,079

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$158,860
Buyer's Premium
Purchase Closing Costs
$2,112
Loan Points
$3,336
Loan Closing Costs
$4,514
Total Acquisition Cost
$168,822
Initial Loan Funding
$127,088
Cash Required to Close
$41,734
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,734

Loan Terms
Initial Loan Funding
$127,088
Rehab Loan Funding
$39,700
Total Loan Commitment
$166,788
Points
$3,336
Loan Closing Costs
$4,514
Interest Carry
$8,409
Total Financing Cost
$16,259

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,112
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,112
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)
$699
Misc.
Total Loan Closing
$4,514

Residual
As Repaired Value (ARV)
$278,000
Sale Costs
%
$16,680
Property Taxes
%
$961
Property Insurance
%
$349
Interest Carry - Purchase Loan Funding
$6,672
Interest Carry - Rehab Loan Funding
$1,737
Net Exit Price
$251,600
Cash Investment
$41,734
Loan payoff
$166,788
Estimated Profit
$43,079
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.