435964

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
%
%
%
%

$39,729

Cash Investment

$40,362

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$149,590
Buyer's Premium
Purchase Closing Costs
$2,197
Loan Points
$3,141
Loan Closing Costs
$4,473
Total Acquisition Cost
$159,401
Initial Loan Funding
$119,672
Cash Required to Close
$39,729
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,729

Loan Terms
Initial Loan Funding
$119,672
Rehab Loan Funding
$37,400
Total Loan Commitment
$157,072
Points
$3,141
Loan Closing Costs
$4,473
Interest Carry
$7,919
Total Financing Cost
$15,534

Closing Costs
Deed/Transfer Tax - County
%
$150
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,047
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,197
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)
$658
Misc.
Total Loan Closing
$4,473

Residual
As Repaired Value (ARV)
$261,800
Sale Costs
%
$15,708
Property Taxes
%
$681
Property Insurance
%
$329
Interest Carry - Purchase Loan Funding
$6,283
Interest Carry - Rehab Loan Funding
$1,636
Net Exit Price
$237,163
Cash Investment
$39,729
Loan payoff
$157,072
Estimated Profit
$40,362
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.