301880

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
%
%
%
%

$36,832

Cash Investment

$36,820

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$137,770
Buyer's Premium
Purchase Closing Costs
$1,964
Loan Points
$2,892
Loan Closing Costs
$4,421
Total Acquisition Cost
$147,048
Initial Loan Funding
$110,216
Cash Required to Close
$36,832
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,832

Loan Terms
Initial Loan Funding
$110,216
Rehab Loan Funding
$34,400
Total Loan Commitment
$144,616
Points
$2,892
Loan Closing Costs
$4,421
Interest Carry
$7,291
Total Financing Cost
$14,605

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$964
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,964
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)
$606
Misc.
Total Loan Closing
$4,421

Residual
As Repaired Value (ARV)
$241,100
Sale Costs
%
$14,466
Property Taxes
%
$772
Property Insurance
%
$303
Interest Carry - Purchase Loan Funding
$5,786
Interest Carry - Rehab Loan Funding
$1,505
Net Exit Price
$218,268
Cash Investment
$36,832
Loan payoff
$144,616
Estimated Profit
$36,820
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.