250189

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
%
%
%
%

$40,085

Cash Investment

$40,743

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$151,110
Buyer's Premium
Purchase Closing Costs
$2,209
Loan Points
$3,174
Loan Closing Costs
$4,480
Total Acquisition Cost
$160,973
Initial Loan Funding
$120,888
Cash Required to Close
$40,085
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,085

Loan Terms
Initial Loan Funding
$120,888
Rehab Loan Funding
$37,800
Total Loan Commitment
$158,688
Points
$3,174
Loan Closing Costs
$4,480
Interest Carry
$8,000
Total Financing Cost
$15,654

Closing Costs
Deed/Transfer Tax - County
%
$151
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,209
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)
$665
Misc.
Total Loan Closing
$4,480

Residual
As Repaired Value (ARV)
$264,400
Sale Costs
%
$15,864
Property Taxes
%
$688
Property Insurance
%
$332
Interest Carry - Purchase Loan Funding
$6,347
Interest Carry - Rehab Loan Funding
$1,654
Net Exit Price
$239,516
Cash Investment
$40,085
Loan payoff
$158,688
Estimated Profit
$40,743
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.