252745

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
%
%
%
%

$41,248

Cash Investment

$42,364

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$156,100
Buyer's Premium
Purchase Closing Costs
$2,249
Loan Points
$3,278
Loan Closing Costs
$4,502
Total Acquisition Cost
$166,128
Initial Loan Funding
$124,880
Cash Required to Close
$41,248
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,248

Loan Terms
Initial Loan Funding
$124,880
Rehab Loan Funding
$39,000
Total Loan Commitment
$163,880
Points
$3,278
Loan Closing Costs
$4,502
Interest Carry
$8,262
Total Financing Cost
$16,042

Closing Costs
Deed/Transfer Tax - County
%
$156
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,093
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,249
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)
$687
Misc.
Total Loan Closing
$4,502

Residual
As Repaired Value (ARV)
$273,200
Sale Costs
%
$16,392
Property Taxes
%
$710
Property Insurance
%
$343
Interest Carry - Purchase Loan Funding
$6,556
Interest Carry - Rehab Loan Funding
$1,706
Net Exit Price
$247,492
Cash Investment
$41,248
Loan payoff
$163,880
Estimated Profit
$42,364
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.