251133

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
%
%
%
%

$39,376

Cash Investment

$39,178

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$148,710
Buyer's Premium
Purchase Closing Costs
$2,041
Loan Points
$3,123
Loan Closing Costs
$4,469
Total Acquisition Cost
$158,344
Initial Loan Funding
$118,968
Cash Required to Close
$39,376
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,376

Loan Terms
Initial Loan Funding
$118,968
Rehab Loan Funding
$37,200
Total Loan Commitment
$156,168
Points
$3,123
Loan Closing Costs
$4,469
Interest Carry
$7,873
Total Financing Cost
$15,466

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,041
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,041
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)
$654
Misc.
Total Loan Closing
$4,469

Residual
As Repaired Value (ARV)
$260,200
Sale Costs
%
$15,612
Property Taxes
%
$1,666
Property Insurance
%
$327
Interest Carry - Purchase Loan Funding
$6,246
Interest Carry - Rehab Loan Funding
$1,628
Net Exit Price
$234,722
Cash Investment
$39,376
Loan payoff
$156,168
Estimated Profit
$39,178
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.