250399

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
%
%
%
%

$39,020

Cash Investment

$39,641

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$147,180
Buyer's Premium
Purchase Closing Costs
$2,030
Loan Points
$3,091
Loan Closing Costs
$4,463
Total Acquisition Cost
$156,764
Initial Loan Funding
$117,744
Cash Required to Close
$39,020
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,020

Loan Terms
Initial Loan Funding
$117,744
Rehab Loan Funding
$36,800
Total Loan Commitment
$154,544
Points
$3,091
Loan Closing Costs
$4,463
Interest Carry
$7,792
Total Financing Cost
$15,345

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,030
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,030
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)
$648
Misc.
Total Loan Closing
$4,463

Residual
As Repaired Value (ARV)
$257,600
Sale Costs
%
$15,456
Property Taxes
%
$824
Property Insurance
%
$324
Interest Carry - Purchase Loan Funding
$6,182
Interest Carry - Rehab Loan Funding
$1,610
Net Exit Price
$233,204
Cash Investment
$39,020
Loan payoff
$154,544
Estimated Profit
$39,641
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.