302658

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
%
%
%
%

$40,256

Cash Investment

$38,624

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$148,040
Buyer's Premium
Purchase Closing Costs
$2,036
Loan Points
$3,109
Loan Closing Costs
$5,503
Total Acquisition Cost
$158,688
Initial Loan Funding
$118,432
Cash Required to Close
$40,256
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,256

Loan Terms
Initial Loan Funding
$118,432
Rehab Loan Funding
$37,000
Total Loan Commitment
$155,432
Points
$3,109
Loan Closing Costs
$5,503
Interest Carry
$7,836
Total Financing Cost
$16,448

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,036
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,036
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)
$1,688
Misc.
Total Loan Closing
$5,503

Residual
As Repaired Value (ARV)
$259,100
Sale Costs
%
$15,546
Property Taxes
%
$563
Property Insurance
%
$844
Interest Carry - Purchase Loan Funding
$6,218
Interest Carry - Rehab Loan Funding
$1,619
Net Exit Price
$234,311
Cash Investment
$40,256
Loan payoff
$155,432
Estimated Profit
$38,624
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.