243072

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
%
%
%
%

$38,718

Cash Investment

$39,133

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$145,880
Buyer's Premium
Purchase Closing Costs
$2,021
Loan Points
$3,064
Loan Closing Costs
$4,457
Total Acquisition Cost
$155,422
Initial Loan Funding
$116,704
Cash Required to Close
$38,718
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,718

Loan Terms
Initial Loan Funding
$116,704
Rehab Loan Funding
$36,500
Total Loan Commitment
$153,204
Points
$3,064
Loan Closing Costs
$4,457
Interest Carry
$7,724
Total Financing Cost
$15,245

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,021
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,021
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)
$642
Misc.
Total Loan Closing
$4,457

Residual
As Repaired Value (ARV)
$255,300
Sale Costs
%
$15,318
Property Taxes
%
$883
Property Insurance
%
$321
Interest Carry - Purchase Loan Funding
$6,127
Interest Carry - Rehab Loan Funding
$1,597
Net Exit Price
$231,055
Cash Investment
$38,718
Loan payoff
$153,204
Estimated Profit
$39,133
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.