252401

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
%
%
%
%

$42,262

Cash Investment

$42,924

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$161,130
Buyer's Premium
Purchase Closing Costs
$2,128
Loan Points
$3,384
Loan Closing Costs
$4,524
Total Acquisition Cost
$171,166
Initial Loan Funding
$128,904
Cash Required to Close
$42,262
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,262

Loan Terms
Initial Loan Funding
$128,904
Rehab Loan Funding
$40,300
Total Loan Commitment
$169,204
Points
$3,384
Loan Closing Costs
$4,524
Interest Carry
$8,531
Total Financing Cost
$16,439

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,128
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,128
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)
$709
Misc.
Total Loan Closing
$4,524

Residual
As Repaired Value (ARV)
$282,000
Sale Costs
%
$16,920
Property Taxes
%
$1,805
Property Insurance
%
$354
Interest Carry - Purchase Loan Funding
$6,767
Interest Carry - Rehab Loan Funding
$1,763
Net Exit Price
$254,390
Cash Investment
$42,262
Loan payoff
$169,204
Estimated Profit
$42,924
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.