251907

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
%
%
%
%

$41,074

Cash Investment

$41,380

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$156,020
Buyer's Premium
Purchase Closing Costs
$2,092
Loan Points
$3,276
Loan Closing Costs
$4,501
Total Acquisition Cost
$165,890
Initial Loan Funding
$124,816
Cash Required to Close
$41,074
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,074

Loan Terms
Initial Loan Funding
$124,816
Rehab Loan Funding
$39,000
Total Loan Commitment
$163,816
Points
$3,276
Loan Closing Costs
$4,501
Interest Carry
$8,259
Total Financing Cost
$16,037

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,092
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,092
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)
$686
Misc.
Total Loan Closing
$4,501

Residual
As Repaired Value (ARV)
$273,000
Sale Costs
%
$16,380
Property Taxes
%
$1,747
Property Insurance
%
$343
Interest Carry - Purchase Loan Funding
$6,553
Interest Carry - Rehab Loan Funding
$1,706
Net Exit Price
$246,270
Cash Investment
$41,074
Loan payoff
$163,816
Estimated Profit
$41,380
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.