251908

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
%
%
%
%

$42,981

Cash Investment

$43,803

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$164,220
Buyer's Premium
Purchase Closing Costs
$2,150
Loan Points
$3,450
Loan Closing Costs
$4,538
Total Acquisition Cost
$174,357
Initial Loan Funding
$131,376
Cash Required to Close
$42,981
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,981

Loan Terms
Initial Loan Funding
$131,376
Rehab Loan Funding
$41,100
Total Loan Commitment
$172,476
Points
$3,450
Loan Closing Costs
$4,538
Interest Carry
$8,695
Total Financing Cost
$16,682

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,150
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,150
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)
$723
Misc.
Total Loan Closing
$4,538

Residual
As Repaired Value (ARV)
$287,400
Sale Costs
%
$17,244
Property Taxes
%
$1,839
Property Insurance
%
$361
Interest Carry - Purchase Loan Funding
$6,897
Interest Carry - Rehab Loan Funding
$1,798
Net Exit Price
$259,260
Cash Investment
$42,981
Loan payoff
$172,476
Estimated Profit
$43,803
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.