254949

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
%
%
%
%

$47,168

Cash Investment

$41,552

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$167,230
Buyer's Premium
Purchase Closing Costs
$3,341
Loan Points
$3,512
Loan Closing Costs
$6,869
Total Acquisition Cost
$180,952
Initial Loan Funding
$133,784
Cash Required to Close
$47,168
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,168

Loan Terms
Initial Loan Funding
$133,784
Rehab Loan Funding
$41,800
Total Loan Commitment
$175,584
Points
$3,512
Loan Closing Costs
$6,869
Interest Carry
$8,852
Total Financing Cost
$19,233

Closing Costs
Deed/Transfer Tax - County
%
$1,171
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,171
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,341
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$980
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)
$2,074
Misc.
Total Loan Closing
$6,869

Residual
As Repaired Value (ARV)
$292,700
Sale Costs
%
$17,562
Property Taxes
%
$945
Property Insurance
%
$1,037
Interest Carry - Purchase Loan Funding
$7,024
Interest Carry - Rehab Loan Funding
$1,829
Net Exit Price
$264,304
Cash Investment
$47,168
Loan payoff
$175,584
Estimated Profit
$41,552
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.