252243

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
%
%
%
%

$43,865

Cash Investment

$45,019

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,030
Buyer's Premium
Purchase Closing Costs
$2,176
Loan Points
$3,528
Loan Closing Costs
$4,554
Total Acquisition Cost
$178,289
Initial Loan Funding
$134,424
Cash Required to Close
$43,865
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,865

Loan Terms
Initial Loan Funding
$134,424
Rehab Loan Funding
$42,000
Total Loan Commitment
$176,424
Points
$3,528
Loan Closing Costs
$4,554
Interest Carry
$8,895
Total Financing Cost
$16,978

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,176
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,176
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)
$739
Misc.
Total Loan Closing
$4,554

Residual
As Repaired Value (ARV)
$294,100
Sale Costs
%
$17,646
Property Taxes
%
$1,882
Property Insurance
%
$370
Interest Carry - Purchase Loan Funding
$7,057
Interest Carry - Rehab Loan Funding
$1,838
Net Exit Price
$265,308
Cash Investment
$43,865
Loan payoff
$176,424
Estimated Profit
$45,019
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.