460152

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
%
%
%
%

$40,891

Cash Investment

$40,198

Profit

98%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$152,600
Buyer's Premium
Purchase Closing Costs
$2,679
Loan Points
$3,206
Loan Closing Costs
$4,486
Total Acquisition Cost
$162,971
Initial Loan Funding
$122,080
Cash Required to Close
$40,891
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,891

Loan Terms
Initial Loan Funding
$122,080
Rehab Loan Funding
$38,200
Total Loan Commitment
$160,280
Points
$3,206
Loan Closing Costs
$4,486
Interest Carry
$8,080
Total Financing Cost
$15,772

Closing Costs
Deed/Transfer Tax - County
%
$610
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,068
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,679
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)
$671
Misc.
Total Loan Closing
$4,486

Residual
As Repaired Value (ARV)
$267,100
Sale Costs
%
$16,026
Property Taxes
%
$1,289
Property Insurance
%
$336
Interest Carry - Purchase Loan Funding
$6,409
Interest Carry - Rehab Loan Funding
$1,671
Net Exit Price
$241,368
Cash Investment
$40,891
Loan payoff
$160,280
Estimated Profit
$40,198
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.