302812

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
%
%
%
%

$39,478

Cash Investment

$40,474

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$149,150
Buyer's Premium
Purchase Closing Costs
$2,044
Loan Points
$3,132
Loan Closing Costs
$4,471
Total Acquisition Cost
$158,798
Initial Loan Funding
$119,320
Cash Required to Close
$39,478
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,478

Loan Terms
Initial Loan Funding
$119,320
Rehab Loan Funding
$37,300
Total Loan Commitment
$156,620
Points
$3,132
Loan Closing Costs
$4,471
Interest Carry
$7,896
Total Financing Cost
$15,500

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,044
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,044
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)
$656
Misc.
Total Loan Closing
$4,471

Residual
As Repaired Value (ARV)
$261,000
Sale Costs
%
$15,660
Property Taxes
%
$544
Property Insurance
%
$328
Interest Carry - Purchase Loan Funding
$6,264
Interest Carry - Rehab Loan Funding
$1,632
Net Exit Price
$236,571
Cash Investment
$39,478
Loan payoff
$156,620
Estimated Profit
$40,474
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.