302816

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
%
%
%
%

$36,412

Cash Investment

$36,453

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$135,960
Buyer's Premium
Purchase Closing Costs
$1,952
Loan Points
$2,855
Loan Closing Costs
$4,413
Total Acquisition Cost
$145,180
Initial Loan Funding
$108,768
Cash Required to Close
$36,412
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,412

Loan Terms
Initial Loan Funding
$108,768
Rehab Loan Funding
$34,000
Total Loan Commitment
$142,768
Points
$2,855
Loan Closing Costs
$4,413
Interest Carry
$7,198
Total Financing Cost
$14,466

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$952
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,952
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)
$598
Misc.
Total Loan Closing
$4,413

Residual
As Repaired Value (ARV)
$237,900
Sale Costs
%
$14,274
Property Taxes
%
$496
Property Insurance
%
$299
Interest Carry - Purchase Loan Funding
$5,710
Interest Carry - Rehab Loan Funding
$1,488
Net Exit Price
$215,633
Cash Investment
$36,412
Loan payoff
$142,768
Estimated Profit
$36,453
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.