301897

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
%
%
%
%

$37,306

Cash Investment

$37,114

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$139,800
Buyer's Premium
Purchase Closing Costs
$1,979
Loan Points
$2,937
Loan Closing Costs
$4,430
Total Acquisition Cost
$149,146
Initial Loan Funding
$111,840
Cash Required to Close
$37,306
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,306

Loan Terms
Initial Loan Funding
$111,840
Rehab Loan Funding
$35,000
Total Loan Commitment
$146,840
Points
$2,937
Loan Closing Costs
$4,430
Interest Carry
$7,403
Total Financing Cost
$14,770

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$979
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,979
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)
$615
Misc.
Total Loan Closing
$4,430

Residual
As Repaired Value (ARV)
$244,700
Sale Costs
%
$14,682
Property Taxes
%
$1,049
Property Insurance
%
$308
Interest Carry - Purchase Loan Funding
$5,872
Interest Carry - Rehab Loan Funding
$1,531
Net Exit Price
$221,259
Cash Investment
$37,306
Loan payoff
$146,840
Estimated Profit
$37,114
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.