252576

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
%
%
%
%

$40,264

Cash Investment

$41,017

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$151,880
Buyer's Premium
Purchase Closing Costs
$2,215
Loan Points
$3,190
Loan Closing Costs
$4,483
Total Acquisition Cost
$161,768
Initial Loan Funding
$121,504
Cash Required to Close
$40,264
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,264

Loan Terms
Initial Loan Funding
$121,504
Rehab Loan Funding
$38,000
Total Loan Commitment
$159,504
Points
$3,190
Loan Closing Costs
$4,483
Interest Carry
$8,041
Total Financing Cost
$15,715

Closing Costs
Deed/Transfer Tax - County
%
$152
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,063
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,215
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)
$668
Misc.
Total Loan Closing
$4,483

Residual
As Repaired Value (ARV)
$265,800
Sale Costs
%
$15,948
Property Taxes
%
$691
Property Insurance
%
$334
Interest Carry - Purchase Loan Funding
$6,379
Interest Carry - Rehab Loan Funding
$1,663
Net Exit Price
$240,785
Cash Investment
$40,264
Loan payoff
$159,504
Estimated Profit
$41,017
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.