248650

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
%
%
%
%

$38,947

Cash Investment

$38,695

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$146,870
Buyer's Premium
Purchase Closing Costs
$2,028
Loan Points
$3,084
Loan Closing Costs
$4,461
Total Acquisition Cost
$156,443
Initial Loan Funding
$117,496
Cash Required to Close
$38,947
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,947

Loan Terms
Initial Loan Funding
$117,496
Rehab Loan Funding
$36,700
Total Loan Commitment
$154,196
Points
$3,084
Loan Closing Costs
$4,461
Interest Carry
$7,774
Total Financing Cost
$15,319

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,028
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,028
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)
$646
Misc.
Total Loan Closing
$4,461

Residual
As Repaired Value (ARV)
$257,000
Sale Costs
%
$15,420
Property Taxes
%
$1,645
Property Insurance
%
$323
Interest Carry - Purchase Loan Funding
$6,169
Interest Carry - Rehab Loan Funding
$1,606
Net Exit Price
$231,838
Cash Investment
$38,947
Loan payoff
$154,196
Estimated Profit
$38,695
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.