435500

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
%
%
%
%

$40,358

Cash Investment

$41,138

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$152,280
Buyer's Premium
Purchase Closing Costs
$2,218
Loan Points
$3,198
Loan Closing Costs
$4,485
Total Acquisition Cost
$162,182
Initial Loan Funding
$121,824
Cash Required to Close
$40,358
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,358

Loan Terms
Initial Loan Funding
$121,824
Rehab Loan Funding
$38,100
Total Loan Commitment
$159,924
Points
$3,198
Loan Closing Costs
$4,485
Interest Carry
$8,063
Total Financing Cost
$15,746

Closing Costs
Deed/Transfer Tax - County
%
$152
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,066
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,218
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)
$670
Misc.
Total Loan Closing
$4,485

Residual
As Repaired Value (ARV)
$266,500
Sale Costs
%
$15,990
Property Taxes
%
$693
Property Insurance
%
$335
Interest Carry - Purchase Loan Funding
$6,396
Interest Carry - Rehab Loan Funding
$1,667
Net Exit Price
$241,419
Cash Investment
$40,358
Loan payoff
$159,924
Estimated Profit
$41,138
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.