251903

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
%
%
%
%

$43,761

Cash Investment

$45,799

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$167,580
Buyer's Premium
Purchase Closing Costs
$2,173
Loan Points
$3,519
Loan Closing Costs
$4,552
Total Acquisition Cost
$177,825
Initial Loan Funding
$134,064
Cash Required to Close
$43,761
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,761

Loan Terms
Initial Loan Funding
$134,064
Rehab Loan Funding
$41,900
Total Loan Commitment
$175,964
Points
$3,519
Loan Closing Costs
$4,552
Interest Carry
$8,871
Total Financing Cost
$16,943

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,173
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,173
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)
$737
Misc.
Total Loan Closing
$4,552

Residual
As Repaired Value (ARV)
$293,300
Sale Costs
%
$17,598
Property Taxes
%
$938
Property Insurance
%
$369
Interest Carry - Purchase Loan Funding
$7,038
Interest Carry - Rehab Loan Funding
$1,833
Net Exit Price
$265,523
Cash Investment
$43,761
Loan payoff
$175,964
Estimated Profit
$45,799
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.