464209

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
%
%
%
%

$41,412

Cash Investment

$40,842

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$154,810
Buyer's Premium
Purchase Closing Costs
$2,703
Loan Points
$3,251
Loan Closing Costs
$4,496
Total Acquisition Cost
$165,260
Initial Loan Funding
$123,848
Cash Required to Close
$41,412
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,412

Loan Terms
Initial Loan Funding
$123,848
Rehab Loan Funding
$38,700
Total Loan Commitment
$162,548
Points
$3,251
Loan Closing Costs
$4,496
Interest Carry
$8,195
Total Financing Cost
$15,942

Closing Costs
Deed/Transfer Tax - County
%
$619
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,084
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,703
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)
$681
Misc.
Total Loan Closing
$4,496

Residual
As Repaired Value (ARV)
$270,900
Sale Costs
%
$16,254
Property Taxes
%
$1,308
Property Insurance
%
$341
Interest Carry - Purchase Loan Funding
$6,502
Interest Carry - Rehab Loan Funding
$1,693
Net Exit Price
$244,802
Cash Investment
$41,412
Loan payoff
$162,548
Estimated Profit
$40,842
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.