301936

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
%
%
%
%

$39,215

Cash Investment

$39,839

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$148,020
Buyer's Premium
Purchase Closing Costs
$2,036
Loan Points
$3,108
Loan Closing Costs
$4,466
Total Acquisition Cost
$157,631
Initial Loan Funding
$118,416
Cash Required to Close
$39,215
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,215

Loan Terms
Initial Loan Funding
$118,416
Rehab Loan Funding
$37,000
Total Loan Commitment
$155,416
Points
$3,108
Loan Closing Costs
$4,466
Interest Carry
$7,836
Total Financing Cost
$15,410

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,036
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,036
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)
$651
Misc.
Total Loan Closing
$4,466

Residual
As Repaired Value (ARV)
$259,000
Sale Costs
%
$15,540
Property Taxes
%
$829
Property Insurance
%
$326
Interest Carry - Purchase Loan Funding
$6,217
Interest Carry - Rehab Loan Funding
$1,619
Net Exit Price
$234,470
Cash Investment
$39,215
Loan payoff
$155,416
Estimated Profit
$39,839
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.