249012

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
%
%
%
%

$38,396

Cash Investment

$38,045

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$144,500
Buyer's Premium
Purchase Closing Costs
$2,012
Loan Points
$3,034
Loan Closing Costs
$4,451
Total Acquisition Cost
$153,996
Initial Loan Funding
$115,600
Cash Required to Close
$38,396
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,396

Loan Terms
Initial Loan Funding
$115,600
Rehab Loan Funding
$36,100
Total Loan Commitment
$151,700
Points
$3,034
Loan Closing Costs
$4,451
Interest Carry
$7,648
Total Financing Cost
$15,133

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,012
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,012
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)
$636
Misc.
Total Loan Closing
$4,451

Residual
As Repaired Value (ARV)
$252,900
Sale Costs
%
$15,174
Property Taxes
%
$1,618
Property Insurance
%
$318
Interest Carry - Purchase Loan Funding
$6,069
Interest Carry - Rehab Loan Funding
$1,579
Net Exit Price
$228,141
Cash Investment
$38,396
Loan payoff
$151,700
Estimated Profit
$38,045
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.