250550

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
%
%
%
%

$37,619

Cash Investment

$37,768

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$141,150
Buyer's Premium
Purchase Closing Costs
$1,988
Loan Points
$2,964
Loan Closing Costs
$4,436
Total Acquisition Cost
$150,539
Initial Loan Funding
$112,920
Cash Required to Close
$37,619
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,619

Loan Terms
Initial Loan Funding
$112,920
Rehab Loan Funding
$35,300
Total Loan Commitment
$148,220
Points
$2,964
Loan Closing Costs
$4,436
Interest Carry
$7,473
Total Financing Cost
$14,873

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,988
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)
$621
Misc.
Total Loan Closing
$4,436

Residual
As Repaired Value (ARV)
$247,000
Sale Costs
%
$14,820
Property Taxes
%
$790
Property Insurance
%
$311
Interest Carry - Purchase Loan Funding
$5,928
Interest Carry - Rehab Loan Funding
$1,544
Net Exit Price
$223,606
Cash Investment
$37,619
Loan payoff
$148,220
Estimated Profit
$37,768
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.