460825

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
%
%
%
%

$41,228

Cash Investment

$41,581

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$156,680
Buyer's Premium
Purchase Closing Costs
$2,097
Loan Points
$3,291
Loan Closing Costs
$4,504
Total Acquisition Cost
$166,572
Initial Loan Funding
$125,344
Cash Required to Close
$41,228
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,228

Loan Terms
Initial Loan Funding
$125,344
Rehab Loan Funding
$39,200
Total Loan Commitment
$164,544
Points
$3,291
Loan Closing Costs
$4,504
Interest Carry
$8,296
Total Financing Cost
$16,091

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,097
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,097
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)
$689
Misc.
Total Loan Closing
$4,504

Residual
As Repaired Value (ARV)
$274,200
Sale Costs
%
$16,452
Property Taxes
%
$1,755
Property Insurance
%
$345
Interest Carry - Purchase Loan Funding
$6,581
Interest Carry - Rehab Loan Funding
$1,715
Net Exit Price
$247,353
Cash Investment
$41,228
Loan payoff
$164,544
Estimated Profit
$41,581
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.