302572

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
%
%
%
%

$40,879

Cash Investment

$39,286

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$150,640
Buyer's Premium
Purchase Closing Costs
$2,054
Loan Points
$3,164
Loan Closing Costs
$5,532
Total Acquisition Cost
$161,391
Initial Loan Funding
$120,512
Cash Required to Close
$40,879
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,879

Loan Terms
Initial Loan Funding
$120,512
Rehab Loan Funding
$37,700
Total Loan Commitment
$158,212
Points
$3,164
Loan Closing Costs
$5,532
Interest Carry
$7,976
Total Financing Cost
$16,673

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,054
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,054
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)
$1,717
Misc.
Total Loan Closing
$5,532

Residual
As Repaired Value (ARV)
$263,600
Sale Costs
%
$15,816
Property Taxes
%
$572
Property Insurance
%
$859
Interest Carry - Purchase Loan Funding
$6,327
Interest Carry - Rehab Loan Funding
$1,649
Net Exit Price
$238,377
Cash Investment
$40,879
Loan payoff
$158,212
Estimated Profit
$39,286
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.