252065

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
%
%
%
%

$39,782

Cash Investment

$39,772

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$150,460
Buyer's Premium
Purchase Closing Costs
$2,053
Loan Points
$3,159
Loan Closing Costs
$4,477
Total Acquisition Cost
$160,150
Initial Loan Funding
$120,368
Cash Required to Close
$39,782
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,782

Loan Terms
Initial Loan Funding
$120,368
Rehab Loan Funding
$37,600
Total Loan Commitment
$157,968
Points
$3,159
Loan Closing Costs
$4,477
Interest Carry
$7,964
Total Financing Cost
$15,601

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,053
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,053
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)
$662
Misc.
Total Loan Closing
$4,477

Residual
As Repaired Value (ARV)
$263,300
Sale Costs
%
$15,798
Property Taxes
%
$1,685
Property Insurance
%
$331
Interest Carry - Purchase Loan Funding
$6,319
Interest Carry - Rehab Loan Funding
$1,645
Net Exit Price
$237,522
Cash Investment
$39,782
Loan payoff
$157,968
Estimated Profit
$39,772
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.