249907

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
%
%
%
%

$39,977

Cash Investment

$39,734

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$150,650
Buyer's Premium
Purchase Closing Costs
$2,205
Loan Points
$3,164
Loan Closing Costs
$4,478
Total Acquisition Cost
$160,497
Initial Loan Funding
$120,520
Cash Required to Close
$39,977
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,977

Loan Terms
Initial Loan Funding
$120,520
Rehab Loan Funding
$37,700
Total Loan Commitment
$158,220
Points
$3,164
Loan Closing Costs
$4,478
Interest Carry
$7,977
Total Financing Cost
$15,619

Closing Costs
Deed/Transfer Tax - County
%
$151
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,055
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,205
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)
$663
Misc.
Total Loan Closing
$4,478

Residual
As Repaired Value (ARV)
$263,600
Sale Costs
%
$15,816
Property Taxes
%
$1,544
Property Insurance
%
$331
Interest Carry - Purchase Loan Funding
$6,327
Interest Carry - Rehab Loan Funding
$1,649
Net Exit Price
$237,932
Cash Investment
$39,977
Loan payoff
$158,220
Estimated Profit
$39,734
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.