251995

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
%
%
%
%

$38,004

Cash Investment

$37,480

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$142,810
Buyer's Premium
Purchase Closing Costs
$2,000
Loan Points
$2,999
Loan Closing Costs
$4,443
Total Acquisition Cost
$152,252
Initial Loan Funding
$114,248
Cash Required to Close
$38,004
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,004

Loan Terms
Initial Loan Funding
$114,248
Rehab Loan Funding
$35,700
Total Loan Commitment
$149,948
Points
$2,999
Loan Closing Costs
$4,443
Interest Carry
$7,560
Total Financing Cost
$15,002

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,000
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,000
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)
$628
Misc.
Total Loan Closing
$4,443

Residual
As Repaired Value (ARV)
$249,900
Sale Costs
%
$14,994
Property Taxes
%
$1,599
Property Insurance
%
$314
Interest Carry - Purchase Loan Funding
$5,998
Interest Carry - Rehab Loan Funding
$1,562
Net Exit Price
$225,432
Cash Investment
$38,004
Loan payoff
$149,948
Estimated Profit
$37,480
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.