436996

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
%
%
%
%

$39,615

Cash Investment

$40,150

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$149,100
Buyer's Premium
Purchase Closing Costs
$2,193
Loan Points
$3,132
Loan Closing Costs
$4,471
Total Acquisition Cost
$158,895
Initial Loan Funding
$119,280
Cash Required to Close
$39,615
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,615

Loan Terms
Initial Loan Funding
$119,280
Rehab Loan Funding
$37,300
Total Loan Commitment
$156,580
Points
$3,132
Loan Closing Costs
$4,471
Interest Carry
$7,894
Total Financing Cost
$15,497

Closing Costs
Deed/Transfer Tax - County
%
$149
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,044
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,193
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)
$656
Misc.
Total Loan Closing
$4,471

Residual
As Repaired Value (ARV)
$260,900
Sale Costs
%
$15,654
Property Taxes
%
$678
Property Insurance
%
$328
Interest Carry - Purchase Loan Funding
$6,262
Interest Carry - Rehab Loan Funding
$1,632
Net Exit Price
$236,346
Cash Investment
$39,615
Loan payoff
$156,580
Estimated Profit
$40,150
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.