253105

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
%
%
%
%

$40,410

Cash Investment

$40,397

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$152,510
Buyer's Premium
Purchase Closing Costs
$2,220
Loan Points
$3,202
Loan Closing Costs
$4,486
Total Acquisition Cost
$162,418
Initial Loan Funding
$122,008
Cash Required to Close
$40,410
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,410

Loan Terms
Initial Loan Funding
$122,008
Rehab Loan Funding
$38,100
Total Loan Commitment
$160,108
Points
$3,202
Loan Closing Costs
$4,486
Interest Carry
$8,072
Total Financing Cost
$15,760

Closing Costs
Deed/Transfer Tax - County
%
$153
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,068
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,220
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)
$671
Misc.
Total Loan Closing
$4,486

Residual
As Repaired Value (ARV)
$266,900
Sale Costs
%
$16,014
Property Taxes
%
$1,563
Property Insurance
%
$336
Interest Carry - Purchase Loan Funding
$6,405
Interest Carry - Rehab Loan Funding
$1,667
Net Exit Price
$240,915
Cash Investment
$40,410
Loan payoff
$160,108
Estimated Profit
$40,397
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.