250151

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
%
%
%
%

$37,985

Cash Investment

$38,115

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$142,120
Buyer's Premium
Purchase Closing Costs
$2,137
Loan Points
$2,984
Loan Closing Costs
$4,440
Total Acquisition Cost
$151,681
Initial Loan Funding
$113,696
Cash Required to Close
$37,985
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,985

Loan Terms
Initial Loan Funding
$113,696
Rehab Loan Funding
$35,500
Total Loan Commitment
$149,196
Points
$2,984
Loan Closing Costs
$4,440
Interest Carry
$7,522
Total Financing Cost
$14,946

Closing Costs
Deed/Transfer Tax - County
%
$142
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$995
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,137
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)
$625
Misc.
Total Loan Closing
$4,440

Residual
As Repaired Value (ARV)
$248,700
Sale Costs
%
$14,922
Property Taxes
%
$647
Property Insurance
%
$313
Interest Carry - Purchase Loan Funding
$5,969
Interest Carry - Rehab Loan Funding
$1,553
Net Exit Price
$225,297
Cash Investment
$37,985
Loan payoff
$149,196
Estimated Profit
$38,115
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.