250637

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
%
%
%
%

$39,450

Cash Investment

$39,289

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$149,030
Buyer's Premium
Purchase Closing Costs
$2,043
Loan Points
$3,130
Loan Closing Costs
$4,471
Total Acquisition Cost
$158,674
Initial Loan Funding
$119,224
Cash Required to Close
$39,450
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,450

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
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,043
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,043
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
%
$1,669
Property Insurance
%
$328
Interest Carry - Purchase Loan Funding
$6,259
Interest Carry - Rehab Loan Funding
$1,632
Net Exit Price
$235,264
Cash Investment
$39,450
Loan payoff
$156,524
Estimated Profit
$39,289
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.