251906

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
%
%
%
%

$38,607

Cash Investment

$38,255

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$145,400
Buyer's Premium
Purchase Closing Costs
$2,018
Loan Points
$3,054
Loan Closing Costs
$4,455
Total Acquisition Cost
$154,927
Initial Loan Funding
$116,320
Cash Required to Close
$38,607
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,607

Loan Terms
Initial Loan Funding
$116,320
Rehab Loan Funding
$36,400
Total Loan Commitment
$152,720
Points
$3,054
Loan Closing Costs
$4,455
Interest Carry
$7,699
Total Financing Cost
$15,208

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,018
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,018
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)
$640
Misc.
Total Loan Closing
$4,455

Residual
As Repaired Value (ARV)
$254,500
Sale Costs
%
$15,270
Property Taxes
%
$1,628
Property Insurance
%
$320
Interest Carry - Purchase Loan Funding
$6,107
Interest Carry - Rehab Loan Funding
$1,593
Net Exit Price
$229,582
Cash Investment
$38,607
Loan payoff
$152,720
Estimated Profit
$38,255
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.