302665

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
%
%
%
%

$38,695

Cash Investment

$36,690

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$141,520
Buyer's Premium
Purchase Closing Costs
$1,991
Loan Points
$2,972
Loan Closing Costs
$5,428
Total Acquisition Cost
$151,911
Initial Loan Funding
$113,216
Cash Required to Close
$38,695
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,695

Loan Terms
Initial Loan Funding
$113,216
Rehab Loan Funding
$35,400
Total Loan Commitment
$148,616
Points
$2,972
Loan Closing Costs
$5,428
Interest Carry
$7,493
Total Financing Cost
$15,893

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$991
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,991
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)
$1,613
Misc.
Total Loan Closing
$5,428

Residual
As Repaired Value (ARV)
$247,700
Sale Costs
%
$14,862
Property Taxes
%
$538
Property Insurance
%
$807
Interest Carry - Purchase Loan Funding
$5,944
Interest Carry - Rehab Loan Funding
$1,549
Net Exit Price
$224,001
Cash Investment
$38,695
Loan payoff
$148,616
Estimated Profit
$36,690
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.