302578

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
%
%
%
%

$41,627

Cash Investment

$40,312

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$153,770
Buyer's Premium
Purchase Closing Costs
$2,076
Loan Points
$3,228
Loan Closing Costs
$5,568
Total Acquisition Cost
$164,643
Initial Loan Funding
$123,016
Cash Required to Close
$41,627
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,627

Loan Terms
Initial Loan Funding
$123,016
Rehab Loan Funding
$38,400
Total Loan Commitment
$161,416
Points
$3,228
Loan Closing Costs
$5,568
Interest Carry
$8,138
Total Financing Cost
$16,935

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,076
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)
$1,753
Misc.
Total Loan Closing
$5,568

Residual
As Repaired Value (ARV)
$269,100
Sale Costs
%
$16,146
Property Taxes
%
$584
Property Insurance
%
$876
Interest Carry - Purchase Loan Funding
$6,458
Interest Carry - Rehab Loan Funding
$1,680
Net Exit Price
$243,355
Cash Investment
$41,627
Loan payoff
$161,416
Estimated Profit
$40,312
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.