251595

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
%
%
%
%

$43,387

Cash Investment

$44,303

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$165,970
Buyer's Premium
Purchase Closing Costs
$2,162
Loan Points
$3,486
Loan Closing Costs
$4,545
Total Acquisition Cost
$176,163
Initial Loan Funding
$132,776
Cash Required to Close
$43,387
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,387

Loan Terms
Initial Loan Funding
$132,776
Rehab Loan Funding
$41,500
Total Loan Commitment
$174,276
Points
$3,486
Loan Closing Costs
$4,545
Interest Carry
$8,786
Total Financing Cost
$16,817

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,162
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,162
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)
$730
Misc.
Total Loan Closing
$4,545

Residual
As Repaired Value (ARV)
$290,400
Sale Costs
%
$17,424
Property Taxes
%
$1,859
Property Insurance
%
$365
Interest Carry - Purchase Loan Funding
$6,971
Interest Carry - Rehab Loan Funding
$1,816
Net Exit Price
$261,966
Cash Investment
$43,387
Loan payoff
$174,276
Estimated Profit
$44,303
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.