436026

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
%
%
%
%

$37,122

Cash Investment

$36,948

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$138,420
Buyer's Premium
Purchase Closing Costs
$2,107
Loan Points
$2,907
Loan Closing Costs
$4,424
Total Acquisition Cost
$147,858
Initial Loan Funding
$110,736
Cash Required to Close
$37,122
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,122

Loan Terms
Initial Loan Funding
$110,736
Rehab Loan Funding
$34,600
Total Loan Commitment
$145,336
Points
$2,907
Loan Closing Costs
$4,424
Interest Carry
$7,327
Total Financing Cost
$14,658

Closing Costs
Deed/Transfer Tax - County
%
$138
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$969
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,107
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)
$609
Misc.
Total Loan Closing
$4,424

Residual
As Repaired Value (ARV)
$242,200
Sale Costs
%
$14,532
Property Taxes
%
$630
Property Insurance
%
$305
Interest Carry - Purchase Loan Funding
$5,814
Interest Carry - Rehab Loan Funding
$1,514
Net Exit Price
$219,406
Cash Investment
$37,122
Loan payoff
$145,336
Estimated Profit
$36,948
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.