251718

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
%
%
%
%

$38,673

Cash Investment

$38,159

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$145,060
Buyer's Premium
Purchase Closing Costs
$2,160
Loan Points
$3,047
Loan Closing Costs
$4,453
Total Acquisition Cost
$154,721
Initial Loan Funding
$116,048
Cash Required to Close
$38,673
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,673

Loan Terms
Initial Loan Funding
$116,048
Rehab Loan Funding
$36,300
Total Loan Commitment
$152,348
Points
$3,047
Loan Closing Costs
$4,453
Interest Carry
$7,681
Total Financing Cost
$15,181

Closing Costs
Deed/Transfer Tax - County
%
$145
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,015
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,160
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)
$638
Misc.
Total Loan Closing
$4,453

Residual
As Repaired Value (ARV)
$253,900
Sale Costs
%
$15,234
Property Taxes
%
$1,487
Property Insurance
%
$319
Interest Carry - Purchase Loan Funding
$6,093
Interest Carry - Rehab Loan Funding
$1,588
Net Exit Price
$229,179
Cash Investment
$38,673
Loan payoff
$152,348
Estimated Profit
$38,159
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.