252550

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
%
%
%
%

$40,419

Cash Investment

$40,572

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$153,200
Buyer's Premium
Purchase Closing Costs
$2,072
Loan Points
$3,217
Loan Closing Costs
$4,489
Total Acquisition Cost
$162,979
Initial Loan Funding
$122,560
Cash Required to Close
$40,419
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,419

Loan Terms
Initial Loan Funding
$122,560
Rehab Loan Funding
$38,300
Total Loan Commitment
$160,860
Points
$3,217
Loan Closing Costs
$4,489
Interest Carry
$8,110
Total Financing Cost
$15,816

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,072
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,072
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)
$674
Misc.
Total Loan Closing
$4,489

Residual
As Repaired Value (ARV)
$268,100
Sale Costs
%
$16,086
Property Taxes
%
$1,716
Property Insurance
%
$337
Interest Carry - Purchase Loan Funding
$6,434
Interest Carry - Rehab Loan Funding
$1,676
Net Exit Price
$241,851
Cash Investment
$40,419
Loan payoff
$160,860
Estimated Profit
$40,572
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.