249065

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
%
%
%
%

$38,201

Cash Investment

$37,757

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$143,660
Buyer's Premium
Purchase Closing Costs
$2,006
Loan Points
$3,017
Loan Closing Costs
$4,447
Total Acquisition Cost
$153,129
Initial Loan Funding
$114,928
Cash Required to Close
$38,201
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,201

Loan Terms
Initial Loan Funding
$114,928
Rehab Loan Funding
$35,900
Total Loan Commitment
$150,828
Points
$3,017
Loan Closing Costs
$4,447
Interest Carry
$7,604
Total Financing Cost
$15,068

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,006
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,006
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)
$632
Misc.
Total Loan Closing
$4,447

Residual
As Repaired Value (ARV)
$251,400
Sale Costs
%
$15,084
Property Taxes
%
$1,609
Property Insurance
%
$316
Interest Carry - Purchase Loan Funding
$6,034
Interest Carry - Rehab Loan Funding
$1,571
Net Exit Price
$226,787
Cash Investment
$38,201
Loan payoff
$150,828
Estimated Profit
$37,757
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.