302198

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
%
%
%
%

$38,229

Cash Investment

$37,309

Profit

98%

Return On Equity

195%

Annualized ROE

Purchase Cost
Purchase Price
$142,190
Buyer's Premium
Purchase Closing Costs
$2,365
Loan Points
$2,985
Loan Closing Costs
$4,441
Total Acquisition Cost
$151,981
Initial Loan Funding
$113,752
Cash Required to Close
$38,229
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,229

Loan Terms
Initial Loan Funding
$113,752
Rehab Loan Funding
$35,500
Total Loan Commitment
$149,252
Points
$2,985
Loan Closing Costs
$4,441
Interest Carry
$7,525
Total Financing Cost
$14,951

Closing Costs
Deed/Transfer Tax - County
%
$370
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$995
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,365
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)
$626
Misc.
Total Loan Closing
$4,441

Residual
As Repaired Value (ARV)
$248,800
Sale Costs
%
$14,928
Property Taxes
%
$1,244
Property Insurance
%
$313
Interest Carry - Purchase Loan Funding
$5,972
Interest Carry - Rehab Loan Funding
$1,553
Net Exit Price
$224,790
Cash Investment
$38,229
Loan payoff
$149,252
Estimated Profit
$37,309
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.