459215

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
%
%
%
%

$43,410

Cash Investment

$44,871

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$165,000
Buyer's Premium
Purchase Closing Costs
$2,403
Loan Points
$3,466
Loan Closing Costs
$4,541
Total Acquisition Cost
$175,410
Initial Loan Funding
$132,000
Cash Required to Close
$43,410
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,410

Loan Terms
Initial Loan Funding
$132,000
Rehab Loan Funding
$41,300
Total Loan Commitment
$173,300
Points
$3,466
Loan Closing Costs
$4,541
Interest Carry
$8,737
Total Financing Cost
$16,744

Closing Costs
Deed/Transfer Tax - County
%
$248
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,155
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,403
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)
$726
Misc.
Total Loan Closing
$4,541

Residual
As Repaired Value (ARV)
$288,800
Sale Costs
%
$17,328
Property Taxes
%
$792
Property Insurance
%
$363
Interest Carry - Purchase Loan Funding
$6,930
Interest Carry - Rehab Loan Funding
$1,807
Net Exit Price
$261,580
Cash Investment
$43,410
Loan payoff
$173,300
Estimated Profit
$44,871
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.