250751

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
%
%
%
%

$41,904

Cash Investment

$42,479

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$159,590
Buyer's Premium
Purchase Closing Costs
$2,117
Loan Points
$3,351
Loan Closing Costs
$4,517
Total Acquisition Cost
$169,576
Initial Loan Funding
$127,672
Cash Required to Close
$41,904
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,904

Loan Terms
Initial Loan Funding
$127,672
Rehab Loan Funding
$39,900
Total Loan Commitment
$167,572
Points
$3,351
Loan Closing Costs
$4,517
Interest Carry
$8,448
Total Financing Cost
$16,317

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,117
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,117
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)
$702
Misc.
Total Loan Closing
$4,517

Residual
As Repaired Value (ARV)
$279,300
Sale Costs
%
$16,758
Property Taxes
%
$1,787
Property Insurance
%
$351
Interest Carry - Purchase Loan Funding
$6,703
Interest Carry - Rehab Loan Funding
$1,746
Net Exit Price
$251,955
Cash Investment
$41,904
Loan payoff
$167,572
Estimated Profit
$42,479
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.