253158

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
%
%
%
%

$39,305

Cash Investment

$39,140

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$148,410
Buyer's Premium
Purchase Closing Costs
$2,039
Loan Points
$3,117
Loan Closing Costs
$4,468
Total Acquisition Cost
$158,033
Initial Loan Funding
$118,728
Cash Required to Close
$39,305
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,305

Loan Terms
Initial Loan Funding
$118,728
Rehab Loan Funding
$37,100
Total Loan Commitment
$155,828
Points
$3,117
Loan Closing Costs
$4,468
Interest Carry
$7,856
Total Financing Cost
$15,441

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,039
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,039
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)
$653
Misc.
Total Loan Closing
$4,468

Residual
As Repaired Value (ARV)
$259,700
Sale Costs
%
$15,582
Property Taxes
%
$1,662
Property Insurance
%
$327
Interest Carry - Purchase Loan Funding
$6,233
Interest Carry - Rehab Loan Funding
$1,623
Net Exit Price
$234,273
Cash Investment
$39,305
Loan payoff
$155,828
Estimated Profit
$39,140
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.