302735

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
%
%
%
%

$37,593

Cash Investment

$35,347

Profit

94%

Return On Equity

188%

Annualized ROE

Purchase Cost
Purchase Price
$136,920
Buyer's Premium
Purchase Closing Costs
$1,958
Loan Points
$2,875
Loan Closing Costs
$5,376
Total Acquisition Cost
$147,129
Initial Loan Funding
$109,536
Cash Required to Close
$37,593
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,593

Loan Terms
Initial Loan Funding
$109,536
Rehab Loan Funding
$34,200
Total Loan Commitment
$143,736
Points
$2,875
Loan Closing Costs
$5,376
Interest Carry
$7,247
Total Financing Cost
$15,497

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$958
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,958
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)
$1,561
Misc.
Total Loan Closing
$5,376

Residual
As Repaired Value (ARV)
$239,600
Sale Costs
%
$14,376
Property Taxes
%
$520
Property Insurance
%
$780
Interest Carry - Purchase Loan Funding
$5,751
Interest Carry - Rehab Loan Funding
$1,496
Net Exit Price
$216,676
Cash Investment
$37,593
Loan payoff
$143,736
Estimated Profit
$35,347
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.