253159

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
%
%
%
%

$38,040

Cash Investment

$37,326

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$142,350
Buyer's Premium
Purchase Closing Costs
$2,139
Loan Points
$2,990
Loan Closing Costs
$4,441
Total Acquisition Cost
$151,920
Initial Loan Funding
$113,880
Cash Required to Close
$38,040
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,040

Loan Terms
Initial Loan Funding
$113,880
Rehab Loan Funding
$35,600
Total Loan Commitment
$149,480
Points
$2,990
Loan Closing Costs
$4,441
Interest Carry
$7,536
Total Financing Cost
$14,967

Closing Costs
Deed/Transfer Tax - County
%
$142
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$996
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,139
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)
$626
Misc.
Total Loan Closing
$4,441

Residual
As Repaired Value (ARV)
$249,100
Sale Costs
%
$14,946
Property Taxes
%
$1,459
Property Insurance
%
$313
Interest Carry - Purchase Loan Funding
$5,979
Interest Carry - Rehab Loan Funding
$1,558
Net Exit Price
$224,846
Cash Investment
$38,040
Loan payoff
$149,480
Estimated Profit
$37,326
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.