251235

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
%
%
%
%

$41,981

Cash Investment

$42,580

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$159,920
Buyer's Premium
Purchase Closing Costs
$2,119
Loan Points
$3,359
Loan Closing Costs
$4,519
Total Acquisition Cost
$169,917
Initial Loan Funding
$127,936
Cash Required to Close
$41,981
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,981

Loan Terms
Initial Loan Funding
$127,936
Rehab Loan Funding
$40,000
Total Loan Commitment
$167,936
Points
$3,359
Loan Closing Costs
$4,519
Interest Carry
$8,467
Total Financing Cost
$16,344

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,119
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,119
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)
$704
Misc.
Total Loan Closing
$4,519

Residual
As Repaired Value (ARV)
$279,900
Sale Costs
%
$16,794
Property Taxes
%
$1,791
Property Insurance
%
$352
Interest Carry - Purchase Loan Funding
$6,717
Interest Carry - Rehab Loan Funding
$1,750
Net Exit Price
$252,496
Cash Investment
$41,981
Loan payoff
$167,936
Estimated Profit
$42,580
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.