302628

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
%
%
%
%

$37,684

Cash Investment

$35,486

Profit

94%

Return On Equity

188%

Annualized ROE

Purchase Cost
Purchase Price
$137,300
Buyer's Premium
Purchase Closing Costs
$1,961
Loan Points
$2,883
Loan Closing Costs
$5,380
Total Acquisition Cost
$147,524
Initial Loan Funding
$109,840
Cash Required to Close
$37,684
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,684

Loan Terms
Initial Loan Funding
$109,840
Rehab Loan Funding
$34,300
Total Loan Commitment
$144,140
Points
$2,883
Loan Closing Costs
$5,380
Interest Carry
$7,267
Total Financing Cost
$15,530

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$961
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,961
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)
$1,565
Misc.
Total Loan Closing
$5,380

Residual
As Repaired Value (ARV)
$240,300
Sale Costs
%
$14,418
Property Taxes
%
$522
Property Insurance
%
$783
Interest Carry - Purchase Loan Funding
$5,767
Interest Carry - Rehab Loan Funding
$1,501
Net Exit Price
$217,310
Cash Investment
$37,684
Loan payoff
$144,140
Estimated Profit
$35,486
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.