471097

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
%
%
%
%

$44,573

Cash Investment

$42,619

Profit

96%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$164,020
Buyer's Premium
Purchase Closing Costs
$3,788
Loan Points
$3,444
Loan Closing Costs
$4,537
Total Acquisition Cost
$175,789
Initial Loan Funding
$131,216
Cash Required to Close
$44,573
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,573

Loan Terms
Initial Loan Funding
$131,216
Rehab Loan Funding
$41,000
Total Loan Commitment
$172,216
Points
$3,444
Loan Closing Costs
$4,537
Interest Carry
$8,683
Total Financing Cost
$16,664

Closing Costs
Deed/Transfer Tax - County
%
$1,640
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,788
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)
$287,000
Sale Costs
%
$17,220
Property Taxes
%
$1,329
Property Insurance
%
$361
Interest Carry - Purchase Loan Funding
$6,889
Interest Carry - Rehab Loan Funding
$1,794
Net Exit Price
$259,408
Cash Investment
$44,573
Loan payoff
$172,216
Estimated Profit
$42,619
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.