436030

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
%
%
%
%

$39,877

Cash Investment

$40,505

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$150,220
Buyer's Premium
Purchase Closing Costs
$2,202
Loan Points
$3,156
Loan Closing Costs
$4,476
Total Acquisition Cost
$160,053
Initial Loan Funding
$120,176
Cash Required to Close
$39,877
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,877

Loan Terms
Initial Loan Funding
$120,176
Rehab Loan Funding
$37,600
Total Loan Commitment
$157,776
Points
$3,156
Loan Closing Costs
$4,476
Interest Carry
$7,954
Total Financing Cost
$15,586

Closing Costs
Deed/Transfer Tax - County
%
$150
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,052
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,202
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)
$661
Misc.
Total Loan Closing
$4,476

Residual
As Repaired Value (ARV)
$262,900
Sale Costs
%
$15,774
Property Taxes
%
$684
Property Insurance
%
$330
Interest Carry - Purchase Loan Funding
$6,309
Interest Carry - Rehab Loan Funding
$1,645
Net Exit Price
$238,158
Cash Investment
$39,877
Loan payoff
$157,776
Estimated Profit
$40,505
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.