302524

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
%
%
%
%

$42,598

Cash Investment

$41,418

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$157,820
Buyer's Premium
Purchase Closing Costs
$2,105
Loan Points
$3,315
Loan Closing Costs
$5,614
Total Acquisition Cost
$168,854
Initial Loan Funding
$126,256
Cash Required to Close
$42,598
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,598

Loan Terms
Initial Loan Funding
$126,256
Rehab Loan Funding
$39,500
Total Loan Commitment
$165,756
Points
$3,315
Loan Closing Costs
$5,614
Interest Carry
$8,357
Total Financing Cost
$17,286

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,105
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,105
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)
$1,799
Misc.
Total Loan Closing
$5,614

Residual
As Repaired Value (ARV)
$276,200
Sale Costs
%
$16,572
Property Taxes
%
$600
Property Insurance
%
$900
Interest Carry - Purchase Loan Funding
$6,628
Interest Carry - Rehab Loan Funding
$1,728
Net Exit Price
$249,772
Cash Investment
$42,598
Loan payoff
$165,756
Estimated Profit
$41,418
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.