252672

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
%
%
%
%

$39,061

Cash Investment

$38,904

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$147,360
Buyer's Premium
Purchase Closing Costs
$2,032
Loan Points
$3,094
Loan Closing Costs
$4,463
Total Acquisition Cost
$156,949
Initial Loan Funding
$117,888
Cash Required to Close
$39,061
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,061

Loan Terms
Initial Loan Funding
$117,888
Rehab Loan Funding
$36,800
Total Loan Commitment
$154,688
Points
$3,094
Loan Closing Costs
$4,463
Interest Carry
$7,799
Total Financing Cost
$15,356

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,032
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)
$648
Misc.
Total Loan Closing
$4,463

Residual
As Repaired Value (ARV)
$257,900
Sale Costs
%
$15,474
Property Taxes
%
$1,650
Property Insurance
%
$324
Interest Carry - Purchase Loan Funding
$6,189
Interest Carry - Rehab Loan Funding
$1,610
Net Exit Price
$232,652
Cash Investment
$39,061
Loan payoff
$154,688
Estimated Profit
$38,904
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.