253472

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
%
%
%
%

$43,377

Cash Investment

$44,098

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$165,220
Buyer's Premium
Purchase Closing Costs
$2,322
Loan Points
$3,470
Loan Closing Costs
$4,542
Total Acquisition Cost
$175,553
Initial Loan Funding
$132,176
Cash Required to Close
$43,377
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,377

Loan Terms
Initial Loan Funding
$132,176
Rehab Loan Funding
$41,300
Total Loan Commitment
$173,476
Points
$3,470
Loan Closing Costs
$4,542
Interest Carry
$8,746
Total Financing Cost
$16,758

Closing Costs
Deed/Transfer Tax - County
%
$165
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,157
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,322
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)
$727
Misc.
Total Loan Closing
$4,542

Residual
As Repaired Value (ARV)
$289,100
Sale Costs
%
$17,346
Property Taxes
%
$1,694
Property Insurance
%
$363
Interest Carry - Purchase Loan Funding
$6,939
Interest Carry - Rehab Loan Funding
$1,807
Net Exit Price
$260,951
Cash Investment
$43,377
Loan payoff
$173,476
Estimated Profit
$44,098
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.