302576

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
%
%
%
%

$39,994

Cash Investment

$38,340

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$146,950
Buyer's Premium
Purchase Closing Costs
$2,029
Loan Points
$3,085
Loan Closing Costs
$5,490
Total Acquisition Cost
$157,554
Initial Loan Funding
$117,560
Cash Required to Close
$39,994
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,994

Loan Terms
Initial Loan Funding
$117,560
Rehab Loan Funding
$36,700
Total Loan Commitment
$154,260
Points
$3,085
Loan Closing Costs
$5,490
Interest Carry
$7,778
Total Financing Cost
$16,353

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,029
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,029
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)
$1,675
Misc.
Total Loan Closing
$5,490

Residual
As Repaired Value (ARV)
$257,200
Sale Costs
%
$15,432
Property Taxes
%
$558
Property Insurance
%
$838
Interest Carry - Purchase Loan Funding
$6,172
Interest Carry - Rehab Loan Funding
$1,606
Net Exit Price
$232,594
Cash Investment
$39,994
Loan payoff
$154,260
Estimated Profit
$38,340
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.