250494

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
%
%
%
%

$44,110

Cash Investment

$46,125

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$169,080
Buyer's Premium
Purchase Closing Costs
$2,184
Loan Points
$3,551
Loan Closing Costs
$4,559
Total Acquisition Cost
$179,374
Initial Loan Funding
$135,264
Cash Required to Close
$44,110
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,110

Loan Terms
Initial Loan Funding
$135,264
Rehab Loan Funding
$42,300
Total Loan Commitment
$177,564
Points
$3,551
Loan Closing Costs
$4,559
Interest Carry
$8,952
Total Financing Cost
$17,062

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,184
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,184
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)
$744
Misc.
Total Loan Closing
$4,559

Residual
As Repaired Value (ARV)
$295,900
Sale Costs
%
$17,754
Property Taxes
%
$1,023
Property Insurance
%
$372
Interest Carry - Purchase Loan Funding
$7,101
Interest Carry - Rehab Loan Funding
$1,851
Net Exit Price
$267,799
Cash Investment
$44,110
Loan payoff
$177,564
Estimated Profit
$46,125
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.