248285

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
%
%
%
%

$39,562

Cash Investment

$39,116

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$147,170
Buyer's Premium
Purchase Closing Costs
$2,575
Loan Points
$3,091
Loan Closing Costs
$4,463
Total Acquisition Cost
$157,298
Initial Loan Funding
$117,736
Cash Required to Close
$39,562
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,562

Loan Terms
Initial Loan Funding
$117,736
Rehab Loan Funding
$36,800
Total Loan Commitment
$154,536
Points
$3,091
Loan Closing Costs
$4,463
Interest Carry
$7,791
Total Financing Cost
$15,344

Closing Costs
Deed/Transfer Tax - County
%
$545
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,030
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,575
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)
$648
Misc.
Total Loan Closing
$4,463

Residual
As Repaired Value (ARV)
$257,500
Sale Costs
%
$15,450
Property Taxes
%
$721
Property Insurance
%
$324
Interest Carry - Purchase Loan Funding
$6,181
Interest Carry - Rehab Loan Funding
$1,610
Net Exit Price
$233,214
Cash Investment
$39,562
Loan payoff
$154,536
Estimated Profit
$39,116
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.