436022

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
%
%
%
%

$43,284

Cash Investment

$44,919

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$164,820
Buyer's Premium
Purchase Closing Costs
$2,319
Loan Points
$3,461
Loan Closing Costs
$4,540
Total Acquisition Cost
$175,140
Initial Loan Funding
$131,856
Cash Required to Close
$43,284
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,284

Loan Terms
Initial Loan Funding
$131,856
Rehab Loan Funding
$41,200
Total Loan Commitment
$173,056
Points
$3,461
Loan Closing Costs
$4,540
Interest Carry
$8,725
Total Financing Cost
$16,726

Closing Costs
Deed/Transfer Tax - County
%
$165
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,154
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,319
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)
$725
Misc.
Total Loan Closing
$4,540

Residual
As Repaired Value (ARV)
$288,400
Sale Costs
%
$17,304
Property Taxes
%
$750
Property Insurance
%
$363
Interest Carry - Purchase Loan Funding
$6,922
Interest Carry - Rehab Loan Funding
$1,803
Net Exit Price
$261,259
Cash Investment
$43,284
Loan payoff
$173,056
Estimated Profit
$44,919
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.