253329

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
%
%
%
%

$40,784

Cash Investment

$40,871

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$154,110
Buyer's Premium
Purchase Closing Costs
$2,233
Loan Points
$3,236
Loan Closing Costs
$4,493
Total Acquisition Cost
$164,072
Initial Loan Funding
$123,288
Cash Required to Close
$40,784
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,784

Loan Terms
Initial Loan Funding
$123,288
Rehab Loan Funding
$38,500
Total Loan Commitment
$161,788
Points
$3,236
Loan Closing Costs
$4,493
Interest Carry
$8,157
Total Financing Cost
$15,886

Closing Costs
Deed/Transfer Tax - County
%
$154
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,079
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,233
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)
$678
Misc.
Total Loan Closing
$4,493

Residual
As Repaired Value (ARV)
$269,700
Sale Costs
%
$16,182
Property Taxes
%
$1,580
Property Insurance
%
$339
Interest Carry - Purchase Loan Funding
$6,473
Interest Carry - Rehab Loan Funding
$1,684
Net Exit Price
$243,442
Cash Investment
$40,784
Loan payoff
$161,788
Estimated Profit
$40,871
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.