251596

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
%
%
%
%

$41,861

Cash Investment

$42,403

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$159,400
Buyer's Premium
Purchase Closing Costs
$2,116
Loan Points
$3,348
Loan Closing Costs
$4,516
Total Acquisition Cost
$169,381
Initial Loan Funding
$127,520
Cash Required to Close
$41,861
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,861

Loan Terms
Initial Loan Funding
$127,520
Rehab Loan Funding
$39,900
Total Loan Commitment
$167,420
Points
$3,348
Loan Closing Costs
$4,516
Interest Carry
$8,440
Total Financing Cost
$16,305

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,116
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,116
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)
$701
Misc.
Total Loan Closing
$4,516

Residual
As Repaired Value (ARV)
$279,000
Sale Costs
%
$16,740
Property Taxes
%
$1,785
Property Insurance
%
$351
Interest Carry - Purchase Loan Funding
$6,695
Interest Carry - Rehab Loan Funding
$1,746
Net Exit Price
$251,684
Cash Investment
$41,861
Loan payoff
$167,420
Estimated Profit
$42,403
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.