252944

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
%
%
%
%

$42,252

Cash Investment

$42,697

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$160,400
Buyer's Premium
Purchase Closing Costs
$2,283
Loan Points
$3,368
Loan Closing Costs
$4,521
Total Acquisition Cost
$170,572
Initial Loan Funding
$128,320
Cash Required to Close
$42,252
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,252

Loan Terms
Initial Loan Funding
$128,320
Rehab Loan Funding
$40,100
Total Loan Commitment
$168,420
Points
$3,368
Loan Closing Costs
$4,521
Interest Carry
$8,491
Total Financing Cost
$16,380

Closing Costs
Deed/Transfer Tax - County
%
$160
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,123
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,283
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)
$706
Misc.
Total Loan Closing
$4,521

Residual
As Repaired Value (ARV)
$280,700
Sale Costs
%
$16,842
Property Taxes
%
$1,644
Property Insurance
%
$353
Interest Carry - Purchase Loan Funding
$6,737
Interest Carry - Rehab Loan Funding
$1,754
Net Exit Price
$253,370
Cash Investment
$42,252
Loan payoff
$168,420
Estimated Profit
$42,697
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.