249027

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
%
%
%
%

$37,707

Cash Investment

$37,118

Profit

98%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$141,530
Buyer's Premium
Purchase Closing Costs
$1,991
Loan Points
$2,972
Loan Closing Costs
$4,438
Total Acquisition Cost
$150,931
Initial Loan Funding
$113,224
Cash Required to Close
$37,707
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,707

Loan Terms
Initial Loan Funding
$113,224
Rehab Loan Funding
$35,400
Total Loan Commitment
$148,624
Points
$2,972
Loan Closing Costs
$4,438
Interest Carry
$7,493
Total Financing Cost
$14,903

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)
$247,700
Sale Costs
%
$14,862
Property Taxes
%
$1,585
Property Insurance
%
$311
Interest Carry - Purchase Loan Funding
$5,944
Interest Carry - Rehab Loan Funding
$1,549
Net Exit Price
$223,448
Cash Investment
$37,707
Loan payoff
$148,624
Estimated Profit
$37,118
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.