302238

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
%
%
%
%

$38,816

Cash Investment

$38,478

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$146,300
Buyer's Premium
Purchase Closing Costs
$2,024
Loan Points
$3,073
Loan Closing Costs
$4,459
Total Acquisition Cost
$155,856
Initial Loan Funding
$117,040
Cash Required to Close
$38,816
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,816

Loan Terms
Initial Loan Funding
$117,040
Rehab Loan Funding
$36,600
Total Loan Commitment
$153,640
Points
$3,073
Loan Closing Costs
$4,459
Interest Carry
$7,746
Total Financing Cost
$15,277

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,024
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,024
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)
$644
Misc.
Total Loan Closing
$4,459

Residual
As Repaired Value (ARV)
$256,000
Sale Costs
%
$15,360
Property Taxes
%
$1,639
Property Insurance
%
$322
Interest Carry - Purchase Loan Funding
$6,145
Interest Carry - Rehab Loan Funding
$1,601
Net Exit Price
$230,934
Cash Investment
$38,816
Loan payoff
$153,640
Estimated Profit
$38,478
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.