483438

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
%
%
%
%

$43,418

Cash Investment

$45,048

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$166,110
Buyer's Premium
Purchase Closing Costs
$2,163
Loan Points
$3,488
Loan Closing Costs
$4,546
Total Acquisition Cost
$176,306
Initial Loan Funding
$132,888
Cash Required to Close
$43,418
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,418

Loan Terms
Initial Loan Funding
$132,888
Rehab Loan Funding
$41,500
Total Loan Commitment
$174,388
Points
$3,488
Loan Closing Costs
$4,546
Interest Carry
$8,792
Total Financing Cost
$16,826

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,163
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,163
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)
$731
Misc.
Total Loan Closing
$4,546

Residual
As Repaired Value (ARV)
$290,700
Sale Costs
%
$17,442
Property Taxes
%
$1,246
Property Insurance
%
$365
Interest Carry - Purchase Loan Funding
$6,977
Interest Carry - Rehab Loan Funding
$1,816
Net Exit Price
$262,854
Cash Investment
$43,418
Loan payoff
$174,388
Estimated Profit
$45,048
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.