253000

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
%
%
%
%

$42,526

Cash Investment

$42,991

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$161,570
Buyer's Premium
Purchase Closing Costs
$2,293
Loan Points
$3,393
Loan Closing Costs
$4,526
Total Acquisition Cost
$171,782
Initial Loan Funding
$129,256
Cash Required to Close
$42,526
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,526

Loan Terms
Initial Loan Funding
$129,256
Rehab Loan Funding
$40,400
Total Loan Commitment
$169,656
Points
$3,393
Loan Closing Costs
$4,526
Interest Carry
$8,553
Total Financing Cost
$16,472

Closing Costs
Deed/Transfer Tax - County
%
$162
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,131
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,293
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)
$711
Misc.
Total Loan Closing
$4,526

Residual
As Repaired Value (ARV)
$282,700
Sale Costs
%
$16,962
Property Taxes
%
$1,656
Property Insurance
%
$355
Interest Carry - Purchase Loan Funding
$6,786
Interest Carry - Rehab Loan Funding
$1,768
Net Exit Price
$255,173
Cash Investment
$42,526
Loan payoff
$169,656
Estimated Profit
$42,991
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.