252205

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
%
%
%
%

$44,067

Cash Investment

$45,274

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,900
Buyer's Premium
Purchase Closing Costs
$2,182
Loan Points
$3,546
Loan Closing Costs
$4,558
Total Acquisition Cost
$179,187
Initial Loan Funding
$135,120
Cash Required to Close
$44,067
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,067

Loan Terms
Initial Loan Funding
$135,120
Rehab Loan Funding
$42,200
Total Loan Commitment
$177,320
Points
$3,546
Loan Closing Costs
$4,558
Interest Carry
$8,940
Total Financing Cost
$17,045

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,182
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,182
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)
$743
Misc.
Total Loan Closing
$4,558

Residual
As Repaired Value (ARV)
$295,600
Sale Costs
%
$17,736
Property Taxes
%
$1,892
Property Insurance
%
$372
Interest Carry - Purchase Loan Funding
$7,094
Interest Carry - Rehab Loan Funding
$1,846
Net Exit Price
$266,661
Cash Investment
$44,067
Loan payoff
$177,320
Estimated Profit
$45,274
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.