242488

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
%
%
%
%

$38,328

Cash Investment

$38,642

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$144,200
Buyer's Premium
Purchase Closing Costs
$2,009
Loan Points
$3,029
Loan Closing Costs
$4,449
Total Acquisition Cost
$153,688
Initial Loan Funding
$115,360
Cash Required to Close
$38,328
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,328

Loan Terms
Initial Loan Funding
$115,360
Rehab Loan Funding
$36,100
Total Loan Commitment
$151,460
Points
$3,029
Loan Closing Costs
$4,449
Interest Carry
$7,636
Total Financing Cost
$15,114

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,009
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,009
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)
$634
Misc.
Total Loan Closing
$4,449

Residual
As Repaired Value (ARV)
$252,400
Sale Costs
%
$15,144
Property Taxes
%
$872
Property Insurance
%
$317
Interest Carry - Purchase Loan Funding
$6,056
Interest Carry - Rehab Loan Funding
$1,579
Net Exit Price
$228,431
Cash Investment
$38,328
Loan payoff
$151,460
Estimated Profit
$38,642
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.