432937

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
%
%
%
%

$42,577

Cash Investment

$42,305

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$159,740
Buyer's Premium
Purchase Closing Costs
$2,757
Loan Points
$3,354
Loan Closing Costs
$4,518
Total Acquisition Cost
$170,369
Initial Loan Funding
$127,792
Cash Required to Close
$42,577
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,577

Loan Terms
Initial Loan Funding
$127,792
Rehab Loan Funding
$39,900
Total Loan Commitment
$167,692
Points
$3,354
Loan Closing Costs
$4,518
Interest Carry
$8,455
Total Financing Cost
$16,326

Closing Costs
Deed/Transfer Tax - County
%
$639
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,118
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,757
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)
$703
Misc.
Total Loan Closing
$4,518

Residual
As Repaired Value (ARV)
$279,500
Sale Costs
%
$16,770
Property Taxes
%
$1,350
Property Insurance
%
$351
Interest Carry - Purchase Loan Funding
$6,709
Interest Carry - Rehab Loan Funding
$1,746
Net Exit Price
$252,574
Cash Investment
$42,577
Loan payoff
$167,692
Estimated Profit
$42,305
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.