252928

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
%
%
%
%

$43,778

Cash Investment

$44,630

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$166,940
Buyer's Premium
Purchase Closing Costs
$2,336
Loan Points
$3,505
Loan Closing Costs
$4,550
Total Acquisition Cost
$177,330
Initial Loan Funding
$133,552
Cash Required to Close
$43,778
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,778

Loan Terms
Initial Loan Funding
$133,552
Rehab Loan Funding
$41,700
Total Loan Commitment
$175,252
Points
$3,505
Loan Closing Costs
$4,550
Interest Carry
$8,836
Total Financing Cost
$16,890

Closing Costs
Deed/Transfer Tax - County
%
$167
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,169
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,336
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)
$735
Misc.
Total Loan Closing
$4,550

Residual
As Repaired Value (ARV)
$292,100
Sale Costs
%
$17,526
Property Taxes
%
$1,711
Property Insurance
%
$367
Interest Carry - Purchase Loan Funding
$7,011
Interest Carry - Rehab Loan Funding
$1,824
Net Exit Price
$263,660
Cash Investment
$43,778
Loan payoff
$175,252
Estimated Profit
$44,630
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.