248212

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
%
%
%
%

$38,789

Cash Investment

$38,516

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$146,190
Buyer's Premium
Purchase Closing Costs
$2,023
Loan Points
$3,069
Loan Closing Costs
$4,458
Total Acquisition Cost
$155,741
Initial Loan Funding
$116,952
Cash Required to Close
$38,789
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,789

Loan Terms
Initial Loan Funding
$116,952
Rehab Loan Funding
$36,500
Total Loan Commitment
$153,452
Points
$3,069
Loan Closing Costs
$4,458
Interest Carry
$7,737
Total Financing Cost
$15,264

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,023
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,023
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)
$255,800
Sale Costs
%
$15,348
Property Taxes
%
$1,637
Property Insurance
%
$322
Interest Carry - Purchase Loan Funding
$6,140
Interest Carry - Rehab Loan Funding
$1,597
Net Exit Price
$230,756
Cash Investment
$38,789
Loan payoff
$153,452
Estimated Profit
$38,516
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.