242696

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
%
%
%
%

$38,476

Cash Investment

$38,880

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$144,840
Buyer's Premium
Purchase Closing Costs
$2,014
Loan Points
$3,041
Loan Closing Costs
$4,452
Total Acquisition Cost
$154,348
Initial Loan Funding
$115,872
Cash Required to Close
$38,476
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,476

Loan Terms
Initial Loan Funding
$115,872
Rehab Loan Funding
$36,200
Total Loan Commitment
$152,072
Points
$3,041
Loan Closing Costs
$4,452
Interest Carry
$7,667
Total Financing Cost
$15,161

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,014
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,014
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)
$637
Misc.
Total Loan Closing
$4,452

Residual
As Repaired Value (ARV)
$253,500
Sale Costs
%
$15,210
Property Taxes
%
$876
Property Insurance
%
$319
Interest Carry - Purchase Loan Funding
$6,083
Interest Carry - Rehab Loan Funding
$1,584
Net Exit Price
$229,428
Cash Investment
$38,476
Loan payoff
$152,072
Estimated Profit
$38,880
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.