249427

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
%
%
%
%

$39,351

Cash Investment

$40,036

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$148,600
Buyer's Premium
Purchase Closing Costs
$2,040
Loan Points
$3,122
Loan Closing Costs
$4,469
Total Acquisition Cost
$158,231
Initial Loan Funding
$118,880
Cash Required to Close
$39,351
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,351

Loan Terms
Initial Loan Funding
$118,880
Rehab Loan Funding
$37,200
Total Loan Commitment
$156,080
Points
$3,122
Loan Closing Costs
$4,469
Interest Carry
$7,869
Total Financing Cost
$15,459

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,040
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,040
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)
$654
Misc.
Total Loan Closing
$4,469

Residual
As Repaired Value (ARV)
$260,100
Sale Costs
%
$15,606
Property Taxes
%
$832
Property Insurance
%
$327
Interest Carry - Purchase Loan Funding
$6,241
Interest Carry - Rehab Loan Funding
$1,628
Net Exit Price
$235,466
Cash Investment
$39,351
Loan payoff
$156,080
Estimated Profit
$40,036
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.