252797

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
%
%
%
%

$39,388

Cash Investment

$39,072

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$148,130
Buyer's Premium
Purchase Closing Costs
$2,185
Loan Points
$3,110
Loan Closing Costs
$4,467
Total Acquisition Cost
$157,892
Initial Loan Funding
$118,504
Cash Required to Close
$39,388
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,388

Loan Terms
Initial Loan Funding
$118,504
Rehab Loan Funding
$37,000
Total Loan Commitment
$155,504
Points
$3,110
Loan Closing Costs
$4,467
Interest Carry
$7,840
Total Financing Cost
$15,417

Closing Costs
Deed/Transfer Tax - County
%
$148
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,185
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)
$652
Misc.
Total Loan Closing
$4,467

Residual
As Repaired Value (ARV)
$259,200
Sale Costs
%
$15,552
Property Taxes
%
$1,518
Property Insurance
%
$326
Interest Carry - Purchase Loan Funding
$6,221
Interest Carry - Rehab Loan Funding
$1,619
Net Exit Price
$233,964
Cash Investment
$39,388
Loan payoff
$155,504
Estimated Profit
$39,072
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.