249010

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
%
%
%
%

$37,700

Cash Investment

$37,848

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$141,500
Buyer's Premium
Purchase Closing Costs
$1,991
Loan Points
$2,972
Loan Closing Costs
$4,438
Total Acquisition Cost
$150,900
Initial Loan Funding
$113,200
Cash Required to Close
$37,700
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,700

Loan Terms
Initial Loan Funding
$113,200
Rehab Loan Funding
$35,400
Total Loan Commitment
$148,600
Points
$2,972
Loan Closing Costs
$4,438
Interest Carry
$7,492
Total Financing Cost
$14,901

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$991
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,991
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)
$623
Misc.
Total Loan Closing
$4,438

Residual
As Repaired Value (ARV)
$247,600
Sale Costs
%
$14,856
Property Taxes
%
$792
Property Insurance
%
$311
Interest Carry - Purchase Loan Funding
$5,943
Interest Carry - Rehab Loan Funding
$1,549
Net Exit Price
$224,149
Cash Investment
$37,700
Loan payoff
$148,600
Estimated Profit
$37,848
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.