520016

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
%
%
%
%

$41,273

Cash Investment

$41,113

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$155,140
Buyer's Premium
Purchase Closing Costs
$2,489
Loan Points
$3,258
Loan Closing Costs
$4,498
Total Acquisition Cost
$165,385
Initial Loan Funding
$124,112
Cash Required to Close
$41,273
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,273

Loan Terms
Initial Loan Funding
$124,112
Rehab Loan Funding
$38,800
Total Loan Commitment
$162,912
Points
$3,258
Loan Closing Costs
$4,498
Interest Carry
$8,213
Total Financing Cost
$15,969

Closing Costs
Deed/Transfer Tax - County
%
$403
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,086
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,489
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)
$683
Misc.
Total Loan Closing
$4,498

Residual
As Repaired Value (ARV)
$271,500
Sale Costs
%
$16,290
Property Taxes
%
$1,357
Property Insurance
%
$341
Interest Carry - Purchase Loan Funding
$6,516
Interest Carry - Rehab Loan Funding
$1,698
Net Exit Price
$245,298
Cash Investment
$41,273
Loan payoff
$162,912
Estimated Profit
$41,113
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.