436053

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
%
%
%
%

$37,236

Cash Investment

$37,160

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$138,910
Buyer's Premium
Purchase Closing Costs
$2,111
Loan Points
$2,917
Loan Closing Costs
$4,426
Total Acquisition Cost
$148,364
Initial Loan Funding
$111,128
Cash Required to Close
$37,236
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,236

Loan Terms
Initial Loan Funding
$111,128
Rehab Loan Funding
$34,700
Total Loan Commitment
$145,828
Points
$2,917
Loan Closing Costs
$4,426
Interest Carry
$7,352
Total Financing Cost
$14,695

Closing Costs
Deed/Transfer Tax - County
%
$139
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$972
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,111
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)
$611
Misc.
Total Loan Closing
$4,426

Residual
As Repaired Value (ARV)
$243,100
Sale Costs
%
$14,586
Property Taxes
%
$632
Property Insurance
%
$306
Interest Carry - Purchase Loan Funding
$5,834
Interest Carry - Rehab Loan Funding
$1,518
Net Exit Price
$220,224
Cash Investment
$37,236
Loan payoff
$145,828
Estimated Profit
$37,160
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.