248748

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
%
%
%
%

$39,584

Cash Investment

$39,495

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$149,610
Buyer's Premium
Purchase Closing Costs
$2,047
Loan Points
$3,142
Loan Closing Costs
$4,473
Total Acquisition Cost
$159,272
Initial Loan Funding
$119,688
Cash Required to Close
$39,584
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,584

Loan Terms
Initial Loan Funding
$119,688
Rehab Loan Funding
$37,400
Total Loan Commitment
$157,088
Points
$3,142
Loan Closing Costs
$4,473
Interest Carry
$7,920
Total Financing Cost
$15,535

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,047
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,047
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)
$658
Misc.
Total Loan Closing
$4,473

Residual
As Repaired Value (ARV)
$261,800
Sale Costs
%
$15,708
Property Taxes
%
$1,676
Property Insurance
%
$329
Interest Carry - Purchase Loan Funding
$6,284
Interest Carry - Rehab Loan Funding
$1,636
Net Exit Price
$236,167
Cash Investment
$39,584
Loan payoff
$157,088
Estimated Profit
$39,495
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.