252724

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
%
%
%
%

$44,055

Cash Investment

$45,234

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,850
Buyer's Premium
Purchase Closing Costs
$2,182
Loan Points
$3,546
Loan Closing Costs
$4,558
Total Acquisition Cost
$179,135
Initial Loan Funding
$135,080
Cash Required to Close
$44,055
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,055

Loan Terms
Initial Loan Funding
$135,080
Rehab Loan Funding
$42,200
Total Loan Commitment
$177,280
Points
$3,546
Loan Closing Costs
$4,558
Interest Carry
$8,938
Total Financing Cost
$17,041

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,182
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,182
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)
$743
Misc.
Total Loan Closing
$4,558

Residual
As Repaired Value (ARV)
$295,500
Sale Costs
%
$17,730
Property Taxes
%
$1,891
Property Insurance
%
$371
Interest Carry - Purchase Loan Funding
$7,092
Interest Carry - Rehab Loan Funding
$1,846
Net Exit Price
$266,569
Cash Investment
$44,055
Loan payoff
$177,280
Estimated Profit
$45,234
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.