251426

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
%
%
%
%

$41,618

Cash Investment

$42,062

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$158,360
Buyer's Premium
Purchase Closing Costs
$2,109
Loan Points
$3,326
Loan Closing Costs
$4,512
Total Acquisition Cost
$168,306
Initial Loan Funding
$126,688
Cash Required to Close
$41,618
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,618

Loan Terms
Initial Loan Funding
$126,688
Rehab Loan Funding
$39,600
Total Loan Commitment
$166,288
Points
$3,326
Loan Closing Costs
$4,512
Interest Carry
$8,384
Total Financing Cost
$16,221

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,109
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,109
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)
$697
Misc.
Total Loan Closing
$4,512

Residual
As Repaired Value (ARV)
$277,100
Sale Costs
%
$16,626
Property Taxes
%
$1,774
Property Insurance
%
$348
Interest Carry - Purchase Loan Funding
$6,651
Interest Carry - Rehab Loan Funding
$1,733
Net Exit Price
$249,968
Cash Investment
$41,618
Loan payoff
$166,288
Estimated Profit
$42,062
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.