302415

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
%
%
%
%

$38,763

Cash Investment

$36,749

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$141,800
Buyer's Premium
Purchase Closing Costs
$1,993
Loan Points
$2,979
Loan Closing Costs
$5,432
Total Acquisition Cost
$152,203
Initial Loan Funding
$113,440
Cash Required to Close
$38,763
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,763

Loan Terms
Initial Loan Funding
$113,440
Rehab Loan Funding
$35,500
Total Loan Commitment
$148,940
Points
$2,979
Loan Closing Costs
$5,432
Interest Carry
$7,509
Total Financing Cost
$15,919

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$993
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,993
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)
$1,617
Misc.
Total Loan Closing
$5,432

Residual
As Repaired Value (ARV)
$248,200
Sale Costs
%
$14,892
Property Taxes
%
$539
Property Insurance
%
$808
Interest Carry - Purchase Loan Funding
$5,956
Interest Carry - Rehab Loan Funding
$1,553
Net Exit Price
$224,452
Cash Investment
$38,763
Loan payoff
$148,940
Estimated Profit
$36,749
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.