243132

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
%
%
%
%

$38,757

Cash Investment

$39,231

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$146,050
Buyer's Premium
Purchase Closing Costs
$2,022
Loan Points
$3,067
Loan Closing Costs
$4,458
Total Acquisition Cost
$155,597
Initial Loan Funding
$116,840
Cash Required to Close
$38,757
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,757

Loan Terms
Initial Loan Funding
$116,840
Rehab Loan Funding
$36,500
Total Loan Commitment
$153,340
Points
$3,067
Loan Closing Costs
$4,458
Interest Carry
$7,731
Total Financing Cost
$15,255

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,022
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,022
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)
$643
Misc.
Total Loan Closing
$4,458

Residual
As Repaired Value (ARV)
$255,600
Sale Costs
%
$15,336
Property Taxes
%
$884
Property Insurance
%
$321
Interest Carry - Purchase Loan Funding
$6,134
Interest Carry - Rehab Loan Funding
$1,597
Net Exit Price
$231,328
Cash Investment
$38,757
Loan payoff
$153,340
Estimated Profit
$39,231
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.