346792

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
%
%
%
%

$45,557

Cash Investment

$39,735

Profit

87%

Return On Equity

174%

Annualized ROE

Purchase Cost
Purchase Price
$160,870
Buyer's Premium
Purchase Closing Costs
$3,252
Loan Points
$3,378
Loan Closing Costs
$6,753
Total Acquisition Cost
$174,253
Initial Loan Funding
$128,696
Cash Required to Close
$45,557
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,557

Loan Terms
Initial Loan Funding
$128,696
Rehab Loan Funding
$40,200
Total Loan Commitment
$168,896
Points
$3,378
Loan Closing Costs
$6,753
Interest Carry
$8,515
Total Financing Cost
$18,646

Closing Costs
Deed/Transfer Tax - County
%
$1,126
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,126
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,252
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$943
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)
$1,995
Misc.
Total Loan Closing
$6,753

Residual
As Repaired Value (ARV)
$281,500
Sale Costs
%
$16,890
Property Taxes
%
$909
Property Insurance
%
$997
Interest Carry - Purchase Loan Funding
$6,757
Interest Carry - Rehab Loan Funding
$1,759
Net Exit Price
$254,188
Cash Investment
$45,557
Loan payoff
$168,896
Estimated Profit
$39,735
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.