250134

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
%
%
%
%

$37,875

Cash Investment

$37,986

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$142,250
Buyer's Premium
Purchase Closing Costs
$1,996
Loan Points
$2,988
Loan Closing Costs
$4,441
Total Acquisition Cost
$151,675
Initial Loan Funding
$113,800
Cash Required to Close
$37,875
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,875

Loan Terms
Initial Loan Funding
$113,800
Rehab Loan Funding
$35,600
Total Loan Commitment
$149,400
Points
$2,988
Loan Closing Costs
$4,441
Interest Carry
$7,532
Total Financing Cost
$14,961

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$996
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,996
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)
$626
Misc.
Total Loan Closing
$4,441

Residual
As Repaired Value (ARV)
$248,900
Sale Costs
%
$14,934
Property Taxes
%
$861
Property Insurance
%
$313
Interest Carry - Purchase Loan Funding
$5,975
Interest Carry - Rehab Loan Funding
$1,558
Net Exit Price
$225,260
Cash Investment
$37,875
Loan payoff
$149,400
Estimated Profit
$37,986
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.