302478

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
%
%
%
%

$39,160

Cash Investment

$37,247

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$143,460
Buyer's Premium
Purchase Closing Costs
$2,004
Loan Points
$3,013
Loan Closing Costs
$5,450
Total Acquisition Cost
$153,928
Initial Loan Funding
$114,768
Cash Required to Close
$39,160
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,160

Loan Terms
Initial Loan Funding
$114,768
Rehab Loan Funding
$35,900
Total Loan Commitment
$150,668
Points
$3,013
Loan Closing Costs
$5,450
Interest Carry
$7,596
Total Financing Cost
$16,060

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,004
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,004
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)
$1,635
Misc.
Total Loan Closing
$5,450

Residual
As Repaired Value (ARV)
$251,100
Sale Costs
%
$15,066
Property Taxes
%
$545
Property Insurance
%
$818
Interest Carry - Purchase Loan Funding
$6,025
Interest Carry - Rehab Loan Funding
$1,571
Net Exit Price
$227,075
Cash Investment
$39,160
Loan payoff
$150,668
Estimated Profit
$37,247
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.