250957

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
%
%
%
%

$39,807

Cash Investment

$39,841

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$150,570
Buyer's Premium
Purchase Closing Costs
$2,054
Loan Points
$3,161
Loan Closing Costs
$4,478
Total Acquisition Cost
$160,263
Initial Loan Funding
$120,456
Cash Required to Close
$39,807
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,807

Loan Terms
Initial Loan Funding
$120,456
Rehab Loan Funding
$37,600
Total Loan Commitment
$158,056
Points
$3,161
Loan Closing Costs
$4,478
Interest Carry
$7,969
Total Financing Cost
$15,608

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,054
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,054
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)
$663
Misc.
Total Loan Closing
$4,478

Residual
As Repaired Value (ARV)
$263,500
Sale Costs
%
$15,810
Property Taxes
%
$1,686
Property Insurance
%
$331
Interest Carry - Purchase Loan Funding
$6,324
Interest Carry - Rehab Loan Funding
$1,645
Net Exit Price
$237,703
Cash Investment
$39,807
Loan payoff
$158,056
Estimated Profit
$39,841
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.