252393

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
%
%
%
%

$37,598

Cash Investment

$37,771

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$141,060
Buyer's Premium
Purchase Closing Costs
$1,987
Loan Points
$2,963
Loan Closing Costs
$4,436
Total Acquisition Cost
$150,446
Initial Loan Funding
$112,848
Cash Required to Close
$37,598
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,598

Loan Terms
Initial Loan Funding
$112,848
Rehab Loan Funding
$35,300
Total Loan Commitment
$148,148
Points
$2,963
Loan Closing Costs
$4,436
Interest Carry
$7,469
Total Financing Cost
$14,868

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$987
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,987
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)
$621
Misc.
Total Loan Closing
$4,436

Residual
As Repaired Value (ARV)
$246,900
Sale Costs
%
$14,814
Property Taxes
%
$790
Property Insurance
%
$310
Interest Carry - Purchase Loan Funding
$5,925
Interest Carry - Rehab Loan Funding
$1,544
Net Exit Price
$223,517
Cash Investment
$37,598
Loan payoff
$148,148
Estimated Profit
$37,771
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.