253324

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
%
%
%
%

$37,202

Cash Investment

$37,040

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$138,760
Buyer's Premium
Purchase Closing Costs
$2,110
Loan Points
$2,914
Loan Closing Costs
$4,426
Total Acquisition Cost
$148,210
Initial Loan Funding
$111,008
Cash Required to Close
$37,202
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,202

Loan Terms
Initial Loan Funding
$111,008
Rehab Loan Funding
$34,700
Total Loan Commitment
$145,708
Points
$2,914
Loan Closing Costs
$4,426
Interest Carry
$7,346
Total Financing Cost
$14,686

Closing Costs
Deed/Transfer Tax - County
%
$139
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$971
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,110
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)
$611
Misc.
Total Loan Closing
$4,426

Residual
As Repaired Value (ARV)
$242,800
Sale Costs
%
$14,568
Property Taxes
%
$631
Property Insurance
%
$305
Interest Carry - Purchase Loan Funding
$5,828
Interest Carry - Rehab Loan Funding
$1,518
Net Exit Price
$219,949
Cash Investment
$37,202
Loan payoff
$145,708
Estimated Profit
$37,040
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.