301876

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
%
%
%
%

$39,076

Cash Investment

$39,372

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$147,420
Buyer's Premium
Purchase Closing Costs
$2,032
Loan Points
$3,097
Loan Closing Costs
$4,464
Total Acquisition Cost
$157,012
Initial Loan Funding
$117,936
Cash Required to Close
$39,076
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,076

Loan Terms
Initial Loan Funding
$117,936
Rehab Loan Funding
$36,900
Total Loan Commitment
$154,836
Points
$3,097
Loan Closing Costs
$4,464
Interest Carry
$7,806
Total Financing Cost
$15,366

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,032
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)
$649
Misc.
Total Loan Closing
$4,464

Residual
As Repaired Value (ARV)
$258,000
Sale Costs
%
$15,480
Property Taxes
%
$1,106
Property Insurance
%
$324
Interest Carry - Purchase Loan Funding
$6,192
Interest Carry - Rehab Loan Funding
$1,614
Net Exit Price
$233,284
Cash Investment
$39,076
Loan payoff
$154,836
Estimated Profit
$39,372
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.