249254

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
%
%
%
%

$39,183

Cash Investment

$38,974

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$147,880
Buyer's Premium
Purchase Closing Costs
$2,035
Loan Points
$3,106
Loan Closing Costs
$4,466
Total Acquisition Cost
$157,487
Initial Loan Funding
$118,304
Cash Required to Close
$39,183
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,183

Loan Terms
Initial Loan Funding
$118,304
Rehab Loan Funding
$37,000
Total Loan Commitment
$155,304
Points
$3,106
Loan Closing Costs
$4,466
Interest Carry
$7,830
Total Financing Cost
$15,401

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,035
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,035
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)
$651
Misc.
Total Loan Closing
$4,466

Residual
As Repaired Value (ARV)
$258,800
Sale Costs
%
$15,528
Property Taxes
%
$1,656
Property Insurance
%
$325
Interest Carry - Purchase Loan Funding
$6,211
Interest Carry - Rehab Loan Funding
$1,619
Net Exit Price
$233,461
Cash Investment
$39,183
Loan payoff
$155,304
Estimated Profit
$38,974
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.