301854

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
%
%
%
%

$37,197

Cash Investment

$36,977

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$139,340
Buyer's Premium
Purchase Closing Costs
$1,975
Loan Points
$2,925
Loan Closing Costs
$4,428
Total Acquisition Cost
$148,669
Initial Loan Funding
$111,472
Cash Required to Close
$37,197
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,197

Loan Terms
Initial Loan Funding
$111,472
Rehab Loan Funding
$34,800
Total Loan Commitment
$146,272
Points
$2,925
Loan Closing Costs
$4,428
Interest Carry
$7,375
Total Financing Cost
$14,728

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$975
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,975
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)
$613
Misc.
Total Loan Closing
$4,428

Residual
As Repaired Value (ARV)
$243,800
Sale Costs
%
$14,628
Property Taxes
%
$1,045
Property Insurance
%
$307
Interest Carry - Purchase Loan Funding
$5,852
Interest Carry - Rehab Loan Funding
$1,523
Net Exit Price
$220,446
Cash Investment
$37,197
Loan payoff
$146,272
Estimated Profit
$36,977
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.