302620

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
%
%
%
%

$39,781

Cash Investment

$38,016

Profit

96%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$146,060
Buyer's Premium
Purchase Closing Costs
$2,022
Loan Points
$3,067
Loan Closing Costs
$5,480
Total Acquisition Cost
$156,629
Initial Loan Funding
$116,848
Cash Required to Close
$39,781
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,781

Loan Terms
Initial Loan Funding
$116,848
Rehab Loan Funding
$36,500
Total Loan Commitment
$153,348
Points
$3,067
Loan Closing Costs
$5,480
Interest Carry
$7,731
Total Financing Cost
$16,278

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,022
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,022
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)
$1,665
Misc.
Total Loan Closing
$5,480

Residual
As Repaired Value (ARV)
$255,600
Sale Costs
%
$15,336
Property Taxes
%
$555
Property Insurance
%
$833
Interest Carry - Purchase Loan Funding
$6,135
Interest Carry - Rehab Loan Funding
$1,597
Net Exit Price
$231,145
Cash Investment
$39,781
Loan payoff
$153,348
Estimated Profit
$38,016
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.