251540

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
%
%
%
%

$43,586

Cash Investment

$44,663

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$166,830
Buyer's Premium
Purchase Closing Costs
$2,168
Loan Points
$3,503
Loan Closing Costs
$4,549
Total Acquisition Cost
$177,050
Initial Loan Funding
$133,464
Cash Required to Close
$43,586
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,586

Loan Terms
Initial Loan Funding
$133,464
Rehab Loan Funding
$41,700
Total Loan Commitment
$175,164
Points
$3,503
Loan Closing Costs
$4,549
Interest Carry
$8,831
Total Financing Cost
$16,884

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,168
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,168
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)
$734
Misc.
Total Loan Closing
$4,549

Residual
As Repaired Value (ARV)
$292,000
Sale Costs
%
$17,520
Property Taxes
%
$1,868
Property Insurance
%
$367
Interest Carry - Purchase Loan Funding
$7,007
Interest Carry - Rehab Loan Funding
$1,824
Net Exit Price
$263,413
Cash Investment
$43,586
Loan payoff
$175,164
Estimated Profit
$44,663
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.