250732

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
%
%
%
%

$42,373

Cash Investment

$43,050

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$161,610
Buyer's Premium
Purchase Closing Costs
$2,131
Loan Points
$3,394
Loan Closing Costs
$4,526
Total Acquisition Cost
$171,661
Initial Loan Funding
$129,288
Cash Required to Close
$42,373
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,373

Loan Terms
Initial Loan Funding
$129,288
Rehab Loan Funding
$40,400
Total Loan Commitment
$169,688
Points
$3,394
Loan Closing Costs
$4,526
Interest Carry
$8,555
Total Financing Cost
$16,475

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,131
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,131
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)
$711
Misc.
Total Loan Closing
$4,526

Residual
As Repaired Value (ARV)
$282,800
Sale Costs
%
$16,968
Property Taxes
%
$1,810
Property Insurance
%
$356
Interest Carry - Purchase Loan Funding
$6,788
Interest Carry - Rehab Loan Funding
$1,768
Net Exit Price
$255,111
Cash Investment
$42,373
Loan payoff
$169,688
Estimated Profit
$43,050
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.