251886

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
%
%
%
%

$40,652

Cash Investment

$40,862

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$154,200
Buyer's Premium
Purchase Closing Costs
$2,079
Loan Points
$3,239
Loan Closing Costs
$4,493
Total Acquisition Cost
$164,012
Initial Loan Funding
$123,360
Cash Required to Close
$40,652
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,652

Loan Terms
Initial Loan Funding
$123,360
Rehab Loan Funding
$38,600
Total Loan Commitment
$161,960
Points
$3,239
Loan Closing Costs
$4,493
Interest Carry
$8,165
Total Financing Cost
$15,898

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,079
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,079
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)
$678
Misc.
Total Loan Closing
$4,493

Residual
As Repaired Value (ARV)
$269,900
Sale Costs
%
$16,194
Property Taxes
%
$1,727
Property Insurance
%
$339
Interest Carry - Purchase Loan Funding
$6,476
Interest Carry - Rehab Loan Funding
$1,689
Net Exit Price
$243,475
Cash Investment
$40,652
Loan payoff
$161,960
Estimated Profit
$40,862
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.