301841

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
%
%
%
%

$38,577

Cash Investment

$37,979

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$144,280
Buyer's Premium
Purchase Closing Costs
$2,241
Loan Points
$3,030
Loan Closing Costs
$4,450
Total Acquisition Cost
$154,001
Initial Loan Funding
$115,424
Cash Required to Close
$38,577
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,577

Loan Terms
Initial Loan Funding
$115,424
Rehab Loan Funding
$36,100
Total Loan Commitment
$151,524
Points
$3,030
Loan Closing Costs
$4,450
Interest Carry
$7,639
Total Financing Cost
$15,119

Closing Costs
Deed/Transfer Tax - County
%
$231
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,010
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,241
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)
$635
Misc.
Total Loan Closing
$4,450

Residual
As Repaired Value (ARV)
$252,500
Sale Costs
%
$15,150
Property Taxes
%
$1,313
Property Insurance
%
$317
Interest Carry - Purchase Loan Funding
$6,060
Interest Carry - Rehab Loan Funding
$1,579
Net Exit Price
$228,081
Cash Investment
$38,577
Loan payoff
$151,524
Estimated Profit
$37,979
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.