252518

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
%
%
%
%

$41,942

Cash Investment

$42,577

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$159,760
Buyer's Premium
Purchase Closing Costs
$2,118
Loan Points
$3,354
Loan Closing Costs
$4,518
Total Acquisition Cost
$169,750
Initial Loan Funding
$127,808
Cash Required to Close
$41,942
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,942

Loan Terms
Initial Loan Funding
$127,808
Rehab Loan Funding
$39,900
Total Loan Commitment
$167,708
Points
$3,354
Loan Closing Costs
$4,518
Interest Carry
$8,456
Total Financing Cost
$16,328

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,118
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,118
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)
$703
Misc.
Total Loan Closing
$4,518

Residual
As Repaired Value (ARV)
$279,600
Sale Costs
%
$16,776
Property Taxes
%
$1,789
Property Insurance
%
$351
Interest Carry - Purchase Loan Funding
$6,710
Interest Carry - Rehab Loan Funding
$1,746
Net Exit Price
$252,228
Cash Investment
$41,942
Loan payoff
$167,708
Estimated Profit
$42,577
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.