251624

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
%
%
%
%

$40,135

Cash Investment

$40,239

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$151,980
Buyer's Premium
Purchase Closing Costs
$2,064
Loan Points
$3,192
Loan Closing Costs
$4,484
Total Acquisition Cost
$161,719
Initial Loan Funding
$121,584
Cash Required to Close
$40,135
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,135

Loan Terms
Initial Loan Funding
$121,584
Rehab Loan Funding
$38,000
Total Loan Commitment
$159,584
Points
$3,192
Loan Closing Costs
$4,484
Interest Carry
$8,046
Total Financing Cost
$15,721

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,064
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,064
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)
$669
Misc.
Total Loan Closing
$4,484

Residual
As Repaired Value (ARV)
$266,000
Sale Costs
%
$15,960
Property Taxes
%
$1,702
Property Insurance
%
$334
Interest Carry - Purchase Loan Funding
$6,383
Interest Carry - Rehab Loan Funding
$1,663
Net Exit Price
$239,958
Cash Investment
$40,135
Loan payoff
$159,584
Estimated Profit
$40,239
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.