459441

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
%
%
%
%

$43,378

Cash Investment

$43,827

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$164,100
Buyer's Premium
Purchase Closing Costs
$2,575
Loan Points
$3,446
Loan Closing Costs
$4,537
Total Acquisition Cost
$174,658
Initial Loan Funding
$131,280
Cash Required to Close
$43,378
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,378

Loan Terms
Initial Loan Funding
$131,280
Rehab Loan Funding
$41,000
Total Loan Commitment
$172,280
Points
$3,446
Loan Closing Costs
$4,537
Interest Carry
$8,686
Total Financing Cost
$16,669

Closing Costs
Deed/Transfer Tax - County
%
$427
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,149
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,575
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)
$722
Misc.
Total Loan Closing
$4,537

Residual
As Repaired Value (ARV)
$287,200
Sale Costs
%
$17,232
Property Taxes
%
$1,436
Property Insurance
%
$361
Interest Carry - Purchase Loan Funding
$6,892
Interest Carry - Rehab Loan Funding
$1,794
Net Exit Price
$259,485
Cash Investment
$43,378
Loan payoff
$172,280
Estimated Profit
$43,827
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.