252110

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
%
%
%
%

$41,559

Cash Investment

$41,750

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$155,630
Buyer's Premium
Purchase Closing Costs
$2,665
Loan Points
$3,268
Loan Closing Costs
$4,500
Total Acquisition Cost
$166,063
Initial Loan Funding
$124,504
Cash Required to Close
$41,559
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,559

Loan Terms
Initial Loan Funding
$124,504
Rehab Loan Funding
$38,900
Total Loan Commitment
$163,404
Points
$3,268
Loan Closing Costs
$4,500
Interest Carry
$8,238
Total Financing Cost
$16,006

Closing Costs
Deed/Transfer Tax - County
%
$576
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,089
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,665
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)
$685
Misc.
Total Loan Closing
$4,500

Residual
As Repaired Value (ARV)
$272,400
Sale Costs
%
$16,344
Property Taxes
%
$763
Property Insurance
%
$342
Interest Carry - Purchase Loan Funding
$6,536
Interest Carry - Rehab Loan Funding
$1,702
Net Exit Price
$246,713
Cash Investment
$41,559
Loan payoff
$163,404
Estimated Profit
$41,750
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.