251824

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
%
%
%
%

$41,641

Cash Investment

$42,142

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$158,460
Buyer's Premium
Purchase Closing Costs
$2,109
Loan Points
$3,327
Loan Closing Costs
$4,512
Total Acquisition Cost
$168,409
Initial Loan Funding
$126,768
Cash Required to Close
$41,641
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,641

Loan Terms
Initial Loan Funding
$126,768
Rehab Loan Funding
$39,600
Total Loan Commitment
$166,368
Points
$3,327
Loan Closing Costs
$4,512
Interest Carry
$8,388
Total Financing Cost
$16,227

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)
$277,300
Sale Costs
%
$16,638
Property Taxes
%
$1,775
Property Insurance
%
$349
Interest Carry - Purchase Loan Funding
$6,655
Interest Carry - Rehab Loan Funding
$1,733
Net Exit Price
$250,151
Cash Investment
$41,641
Loan payoff
$166,368
Estimated Profit
$42,142
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.