252328

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
%
%
%
%

$40,931

Cash Investment

$41,218

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$155,400
Buyer's Premium
Purchase Closing Costs
$2,088
Loan Points
$3,264
Loan Closing Costs
$4,499
Total Acquisition Cost
$165,251
Initial Loan Funding
$124,320
Cash Required to Close
$40,931
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,931

Loan Terms
Initial Loan Funding
$124,320
Rehab Loan Funding
$38,900
Total Loan Commitment
$163,220
Points
$3,264
Loan Closing Costs
$4,499
Interest Carry
$8,229
Total Financing Cost
$15,992

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,088
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,088
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)
$684
Misc.
Total Loan Closing
$4,499

Residual
As Repaired Value (ARV)
$272,000
Sale Costs
%
$16,320
Property Taxes
%
$1,740
Property Insurance
%
$342
Interest Carry - Purchase Loan Funding
$6,527
Interest Carry - Rehab Loan Funding
$1,702
Net Exit Price
$245,369
Cash Investment
$40,931
Loan payoff
$163,220
Estimated Profit
$41,218
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.