252720

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
%
%
%
%

$39,585

Cash Investment

$39,196

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$147,270
Buyer's Premium
Purchase Closing Costs
$2,576
Loan Points
$3,092
Loan Closing Costs
$4,463
Total Acquisition Cost
$157,401
Initial Loan Funding
$117,816
Cash Required to Close
$39,585
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,585

Loan Terms
Initial Loan Funding
$117,816
Rehab Loan Funding
$36,800
Total Loan Commitment
$154,616
Points
$3,092
Loan Closing Costs
$4,463
Interest Carry
$7,795
Total Financing Cost
$15,351

Closing Costs
Deed/Transfer Tax - County
%
$545
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,031
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,576
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)
$257,700
Sale Costs
%
$15,462
Property Taxes
%
$722
Property Insurance
%
$324
Interest Carry - Purchase Loan Funding
$6,185
Interest Carry - Rehab Loan Funding
$1,610
Net Exit Price
$233,397
Cash Investment
$39,585
Loan payoff
$154,616
Estimated Profit
$39,196
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.