250940

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
%
%
%
%

$43,507

Cash Investment

$44,574

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$166,490
Buyer's Premium
Purchase Closing Costs
$2,165
Loan Points
$3,496
Loan Closing Costs
$4,548
Total Acquisition Cost
$176,699
Initial Loan Funding
$133,192
Cash Required to Close
$43,507
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,507

Loan Terms
Initial Loan Funding
$133,192
Rehab Loan Funding
$41,600
Total Loan Commitment
$174,792
Points
$3,496
Loan Closing Costs
$4,548
Interest Carry
$8,813
Total Financing Cost
$16,856

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,165
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,165
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)
$733
Misc.
Total Loan Closing
$4,548

Residual
As Repaired Value (ARV)
$291,400
Sale Costs
%
$17,484
Property Taxes
%
$1,865
Property Insurance
%
$366
Interest Carry - Purchase Loan Funding
$6,993
Interest Carry - Rehab Loan Funding
$1,820
Net Exit Price
$262,872
Cash Investment
$43,507
Loan payoff
$174,792
Estimated Profit
$44,574
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.