250370

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
%
%
%
%

$39,599

Cash Investment

$39,282

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$149,030
Buyer's Premium
Purchase Closing Costs
$2,192
Loan Points
$3,130
Loan Closing Costs
$4,471
Total Acquisition Cost
$158,823
Initial Loan Funding
$119,224
Cash Required to Close
$39,599
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,599

Loan Terms
Initial Loan Funding
$119,224
Rehab Loan Funding
$37,300
Total Loan Commitment
$156,524
Points
$3,130
Loan Closing Costs
$4,471
Interest Carry
$7,891
Total Financing Cost
$15,492

Closing Costs
Deed/Transfer Tax - County
%
$149
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,043
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,192
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)
$656
Misc.
Total Loan Closing
$4,471

Residual
As Repaired Value (ARV)
$260,800
Sale Costs
%
$15,648
Property Taxes
%
$1,528
Property Insurance
%
$328
Interest Carry - Purchase Loan Funding
$6,259
Interest Carry - Rehab Loan Funding
$1,632
Net Exit Price
$235,405
Cash Investment
$39,599
Loan payoff
$156,524
Estimated Profit
$39,282
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.