302144

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
%
%
%
%

$37,988

Cash Investment

$37,462

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$142,740
Buyer's Premium
Purchase Closing Costs
$1,999
Loan Points
$2,998
Loan Closing Costs
$4,443
Total Acquisition Cost
$152,180
Initial Loan Funding
$114,192
Cash Required to Close
$37,988
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,988

Loan Terms
Initial Loan Funding
$114,192
Rehab Loan Funding
$35,700
Total Loan Commitment
$149,892
Points
$2,998
Loan Closing Costs
$4,443
Interest Carry
$7,557
Total Financing Cost
$14,998

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$999
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,999
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)
$628
Misc.
Total Loan Closing
$4,443

Residual
As Repaired Value (ARV)
$249,800
Sale Costs
%
$14,988
Property Taxes
%
$1,599
Property Insurance
%
$314
Interest Carry - Purchase Loan Funding
$5,995
Interest Carry - Rehab Loan Funding
$1,562
Net Exit Price
$225,342
Cash Investment
$37,988
Loan payoff
$149,892
Estimated Profit
$37,462
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.