250557

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
%
%
%
%

$41,759

Cash Investment

$42,329

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$158,970
Buyer's Premium
Purchase Closing Costs
$2,113
Loan Points
$3,338
Loan Closing Costs
$4,514
Total Acquisition Cost
$168,935
Initial Loan Funding
$127,176
Cash Required to Close
$41,759
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,759

Loan Terms
Initial Loan Funding
$127,176
Rehab Loan Funding
$39,700
Total Loan Commitment
$166,876
Points
$3,338
Loan Closing Costs
$4,514
Interest Carry
$8,414
Total Financing Cost
$16,266

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,113
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,113
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)
$278,200
Sale Costs
%
$16,692
Property Taxes
%
$1,780
Property Insurance
%
$350
Interest Carry - Purchase Loan Funding
$6,677
Interest Carry - Rehab Loan Funding
$1,737
Net Exit Price
$250,964
Cash Investment
$41,759
Loan payoff
$166,876
Estimated Profit
$42,329
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.