302551

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
%
%
%
%

$39,452

Cash Investment

$37,577

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$144,680
Buyer's Premium
Purchase Closing Costs
$2,013
Loan Points
$3,039
Loan Closing Costs
$5,464
Total Acquisition Cost
$155,196
Initial Loan Funding
$115,744
Cash Required to Close
$39,452
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,452

Loan Terms
Initial Loan Funding
$115,744
Rehab Loan Funding
$36,200
Total Loan Commitment
$151,944
Points
$3,039
Loan Closing Costs
$5,464
Interest Carry
$7,660
Total Financing Cost
$16,164

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,013
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,013
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)
$1,649
Misc.
Total Loan Closing
$5,464

Residual
As Repaired Value (ARV)
$253,200
Sale Costs
%
$15,192
Property Taxes
%
$550
Property Insurance
%
$825
Interest Carry - Purchase Loan Funding
$6,077
Interest Carry - Rehab Loan Funding
$1,584
Net Exit Price
$228,973
Cash Investment
$39,452
Loan payoff
$151,944
Estimated Profit
$37,577
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.