249223

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
%
%
%
%

$38,124

Cash Investment

$38,460

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$143,330
Buyer's Premium
Purchase Closing Costs
$2,003
Loan Points
$3,009
Loan Closing Costs
$4,446
Total Acquisition Cost
$152,788
Initial Loan Funding
$114,664
Cash Required to Close
$38,124
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,124

Loan Terms
Initial Loan Funding
$114,664
Rehab Loan Funding
$35,800
Total Loan Commitment
$150,464
Points
$3,009
Loan Closing Costs
$4,446
Interest Carry
$7,586
Total Financing Cost
$15,041

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,003
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,003
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)
$631
Misc.
Total Loan Closing
$4,446

Residual
As Repaired Value (ARV)
$250,800
Sale Costs
%
$15,048
Property Taxes
%
$803
Property Insurance
%
$315
Interest Carry - Purchase Loan Funding
$6,020
Interest Carry - Rehab Loan Funding
$1,566
Net Exit Price
$227,048
Cash Investment
$38,124
Loan payoff
$150,464
Estimated Profit
$38,460
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.