435812

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
%
%
%
%

$40,581

Cash Investment

$41,489

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$153,240
Buyer's Premium
Purchase Closing Costs
$2,226
Loan Points
$3,218
Loan Closing Costs
$4,489
Total Acquisition Cost
$163,173
Initial Loan Funding
$122,592
Cash Required to Close
$40,581
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,581

Loan Terms
Initial Loan Funding
$122,592
Rehab Loan Funding
$38,300
Total Loan Commitment
$160,892
Points
$3,218
Loan Closing Costs
$4,489
Interest Carry
$8,112
Total Financing Cost
$15,819

Closing Costs
Deed/Transfer Tax - County
%
$153
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,073
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,226
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)
$674
Misc.
Total Loan Closing
$4,489

Residual
As Repaired Value (ARV)
$268,200
Sale Costs
%
$16,092
Property Taxes
%
$697
Property Insurance
%
$337
Interest Carry - Purchase Loan Funding
$6,436
Interest Carry - Rehab Loan Funding
$1,676
Net Exit Price
$242,962
Cash Investment
$40,581
Loan payoff
$160,892
Estimated Profit
$41,489
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.