250133

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
%
%
%
%

$37,143

Cash Investment

$37,039

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$138,510
Buyer's Premium
Purchase Closing Costs
$2,108
Loan Points
$2,908
Loan Closing Costs
$4,424
Total Acquisition Cost
$147,951
Initial Loan Funding
$110,808
Cash Required to Close
$37,143
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,143

Loan Terms
Initial Loan Funding
$110,808
Rehab Loan Funding
$34,600
Total Loan Commitment
$145,408
Points
$2,908
Loan Closing Costs
$4,424
Interest Carry
$7,331
Total Financing Cost
$14,664

Closing Costs
Deed/Transfer Tax - County
%
$139
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$970
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,108
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)
$609
Misc.
Total Loan Closing
$4,424

Residual
As Repaired Value (ARV)
$242,400
Sale Costs
%
$14,544
Property Taxes
%
$630
Property Insurance
%
$305
Interest Carry - Purchase Loan Funding
$5,817
Interest Carry - Rehab Loan Funding
$1,514
Net Exit Price
$219,590
Cash Investment
$37,143
Loan payoff
$145,408
Estimated Profit
$37,039
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.