432821

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
%
%
%
%

$39,153

Cash Investment

$39,383

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$147,120
Buyer's Premium
Purchase Closing Costs
$2,177
Loan Points
$3,090
Loan Closing Costs
$4,462
Total Acquisition Cost
$156,849
Initial Loan Funding
$117,696
Cash Required to Close
$39,153
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,153

Loan Terms
Initial Loan Funding
$117,696
Rehab Loan Funding
$36,800
Total Loan Commitment
$154,496
Points
$3,090
Loan Closing Costs
$4,462
Interest Carry
$7,789
Total Financing Cost
$15,341

Closing Costs
Deed/Transfer Tax - County
%
$147
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,030
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,177
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)
$647
Misc.
Total Loan Closing
$4,462

Residual
As Repaired Value (ARV)
$257,500
Sale Costs
%
$15,450
Property Taxes
%
$905
Property Insurance
%
$324
Interest Carry - Purchase Loan Funding
$6,179
Interest Carry - Rehab Loan Funding
$1,610
Net Exit Price
$233,033
Cash Investment
$39,153
Loan payoff
$154,496
Estimated Profit
$39,383
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.