302644

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
%
%
%
%

$37,887

Cash Investment

$35,761

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$138,150
Buyer's Premium
Purchase Closing Costs
$1,967
Loan Points
$2,900
Loan Closing Costs
$5,390
Total Acquisition Cost
$148,407
Initial Loan Funding
$110,520
Cash Required to Close
$37,887
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,887

Loan Terms
Initial Loan Funding
$110,520
Rehab Loan Funding
$34,500
Total Loan Commitment
$145,020
Points
$2,900
Loan Closing Costs
$5,390
Interest Carry
$7,312
Total Financing Cost
$15,602

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$967
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,967
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)
$1,575
Misc.
Total Loan Closing
$5,390

Residual
As Repaired Value (ARV)
$241,800
Sale Costs
%
$14,508
Property Taxes
%
$525
Property Insurance
%
$787
Interest Carry - Purchase Loan Funding
$5,802
Interest Carry - Rehab Loan Funding
$1,509
Net Exit Price
$218,668
Cash Investment
$37,887
Loan payoff
$145,020
Estimated Profit
$35,761
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.