252753

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
%
%
%
%

$37,607

Cash Investment

$36,938

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$141,100
Buyer's Premium
Purchase Closing Costs
$1,988
Loan Points
$2,964
Loan Closing Costs
$4,436
Total Acquisition Cost
$150,487
Initial Loan Funding
$112,880
Cash Required to Close
$37,607
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,607

Loan Terms
Initial Loan Funding
$112,880
Rehab Loan Funding
$35,300
Total Loan Commitment
$148,180
Points
$2,964
Loan Closing Costs
$4,436
Interest Carry
$7,471
Total Financing Cost
$14,870

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,988
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
%
$1,580
Property Insurance
%
$310
Interest Carry - Purchase Loan Funding
$5,926
Interest Carry - Rehab Loan Funding
$1,544
Net Exit Price
$222,725
Cash Investment
$37,607
Loan payoff
$148,180
Estimated Profit
$36,938
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.