459189

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
%
%
%
%

$44,494

Cash Investment

$45,482

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$168,060
Buyer's Premium
Purchase Closing Costs
$2,798
Loan Points
$3,529
Loan Closing Costs
$4,554
Total Acquisition Cost
$178,942
Initial Loan Funding
$134,448
Cash Required to Close
$44,494
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,494

Loan Terms
Initial Loan Funding
$134,448
Rehab Loan Funding
$42,000
Total Loan Commitment
$176,448
Points
$3,529
Loan Closing Costs
$4,554
Interest Carry
$8,896
Total Financing Cost
$16,979

Closing Costs
Deed/Transfer Tax - County
%
$622
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,176
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,798
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)
$739
Misc.
Total Loan Closing
$4,554

Residual
As Repaired Value (ARV)
$294,100
Sale Costs
%
$17,646
Property Taxes
%
$765
Property Insurance
%
$370
Interest Carry - Purchase Loan Funding
$7,059
Interest Carry - Rehab Loan Funding
$1,838
Net Exit Price
$266,424
Cash Investment
$44,494
Loan payoff
$176,448
Estimated Profit
$45,482
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.