248878

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
%
%
%
%

$36,494

Cash Investment

$36,268

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$136,310
Buyer's Premium
Purchase Closing Costs
$1,954
Loan Points
$2,863
Loan Closing Costs
$4,415
Total Acquisition Cost
$145,542
Initial Loan Funding
$109,048
Cash Required to Close
$36,494
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,494

Loan Terms
Initial Loan Funding
$109,048
Rehab Loan Funding
$34,100
Total Loan Commitment
$143,148
Points
$2,863
Loan Closing Costs
$4,415
Interest Carry
$7,217
Total Financing Cost
$14,495

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$954
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,954
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)
$600
Misc.
Total Loan Closing
$4,415

Residual
As Repaired Value (ARV)
$238,500
Sale Costs
%
$14,310
Property Taxes
%
$763
Property Insurance
%
$300
Interest Carry - Purchase Loan Funding
$5,725
Interest Carry - Rehab Loan Funding
$1,492
Net Exit Price
$215,910
Cash Investment
$36,494
Loan payoff
$143,148
Estimated Profit
$36,268
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.