250496

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
%
%
%
%

$44,432

Cash Investment

$45,686

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$170,470
Buyer's Premium
Purchase Closing Costs
$2,193
Loan Points
$3,580
Loan Closing Costs
$4,565
Total Acquisition Cost
$180,808
Initial Loan Funding
$136,376
Cash Required to Close
$44,432
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,432

Loan Terms
Initial Loan Funding
$136,376
Rehab Loan Funding
$42,600
Total Loan Commitment
$178,976
Points
$3,580
Loan Closing Costs
$4,565
Interest Carry
$9,023
Total Financing Cost
$17,168

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,193
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,193
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)
$750
Misc.
Total Loan Closing
$4,565

Residual
As Repaired Value (ARV)
$298,300
Sale Costs
%
$17,898
Property Taxes
%
$1,909
Property Insurance
%
$375
Interest Carry - Purchase Loan Funding
$7,160
Interest Carry - Rehab Loan Funding
$1,864
Net Exit Price
$269,094
Cash Investment
$44,432
Loan payoff
$178,976
Estimated Profit
$45,686
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.