251846

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
%
%
%
%

$41,276

Cash Investment

$41,730

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$156,890
Buyer's Premium
Purchase Closing Costs
$2,098
Loan Points
$3,294
Loan Closing Costs
$4,505
Total Acquisition Cost
$166,788
Initial Loan Funding
$125,512
Cash Required to Close
$41,276
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,276

Loan Terms
Initial Loan Funding
$125,512
Rehab Loan Funding
$39,200
Total Loan Commitment
$164,712
Points
$3,294
Loan Closing Costs
$4,505
Interest Carry
$8,304
Total Financing Cost
$16,104

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,098
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,098
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)
$690
Misc.
Total Loan Closing
$4,505

Residual
As Repaired Value (ARV)
$274,600
Sale Costs
%
$16,476
Property Taxes
%
$1,757
Property Insurance
%
$345
Interest Carry - Purchase Loan Funding
$6,589
Interest Carry - Rehab Loan Funding
$1,715
Net Exit Price
$247,717
Cash Investment
$41,276
Loan payoff
$164,712
Estimated Profit
$41,730
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.