253548

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
%
%
%
%

$40,246

Cash Investment

$40,144

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$151,800
Buyer's Premium
Purchase Closing Costs
$2,214
Loan Points
$3,189
Loan Closing Costs
$4,483
Total Acquisition Cost
$161,686
Initial Loan Funding
$121,440
Cash Required to Close
$40,246
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,246

Loan Terms
Initial Loan Funding
$121,440
Rehab Loan Funding
$38,000
Total Loan Commitment
$159,440
Points
$3,189
Loan Closing Costs
$4,483
Interest Carry
$8,038
Total Financing Cost
$15,710

Closing Costs
Deed/Transfer Tax - County
%
$152
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,063
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,214
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)
$668
Misc.
Total Loan Closing
$4,483

Residual
As Repaired Value (ARV)
$265,700
Sale Costs
%
$15,942
Property Taxes
%
$1,556
Property Insurance
%
$334
Interest Carry - Purchase Loan Funding
$6,376
Interest Carry - Rehab Loan Funding
$1,663
Net Exit Price
$239,830
Cash Investment
$40,246
Loan payoff
$159,440
Estimated Profit
$40,144
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.