252301

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
%
%
%
%

$43,056

Cash Investment

$44,010

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$164,550
Buyer's Premium
Purchase Closing Costs
$2,152
Loan Points
$3,455
Loan Closing Costs
$4,539
Total Acquisition Cost
$174,696
Initial Loan Funding
$131,640
Cash Required to Close
$43,056
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,056

Loan Terms
Initial Loan Funding
$131,640
Rehab Loan Funding
$41,100
Total Loan Commitment
$172,740
Points
$3,455
Loan Closing Costs
$4,539
Interest Carry
$8,709
Total Financing Cost
$16,703

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,152
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,152
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)
$724
Misc.
Total Loan Closing
$4,539

Residual
As Repaired Value (ARV)
$288,000
Sale Costs
%
$17,280
Property Taxes
%
$1,843
Property Insurance
%
$362
Interest Carry - Purchase Loan Funding
$6,911
Interest Carry - Rehab Loan Funding
$1,798
Net Exit Price
$259,806
Cash Investment
$43,056
Loan payoff
$172,740
Estimated Profit
$44,010
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.