251923

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
%
%
%
%

$38,836

Cash Investment

$38,569

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$146,390
Buyer's Premium
Purchase Closing Costs
$2,025
Loan Points
$3,074
Loan Closing Costs
$4,459
Total Acquisition Cost
$155,948
Initial Loan Funding
$117,112
Cash Required to Close
$38,836
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,836

Loan Terms
Initial Loan Funding
$117,112
Rehab Loan Funding
$36,600
Total Loan Commitment
$153,712
Points
$3,074
Loan Closing Costs
$4,459
Interest Carry
$7,750
Total Financing Cost
$15,283

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,025
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)
$644
Misc.
Total Loan Closing
$4,459

Residual
As Repaired Value (ARV)
$256,200
Sale Costs
%
$15,372
Property Taxes
%
$1,640
Property Insurance
%
$322
Interest Carry - Purchase Loan Funding
$6,148
Interest Carry - Rehab Loan Funding
$1,601
Net Exit Price
$231,117
Cash Investment
$38,836
Loan payoff
$153,712
Estimated Profit
$38,569
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.