459219

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
%
%
%
%

$36,938

Cash Investment

$36,542

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$137,340
Buyer's Premium
Purchase Closing Costs
$2,167
Loan Points
$2,883
Loan Closing Costs
$4,419
Total Acquisition Cost
$146,810
Initial Loan Funding
$109,872
Cash Required to Close
$36,938
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,938

Loan Terms
Initial Loan Funding
$109,872
Rehab Loan Funding
$34,300
Total Loan Commitment
$144,172
Points
$2,883
Loan Closing Costs
$4,419
Interest Carry
$7,269
Total Financing Cost
$14,572

Closing Costs
Deed/Transfer Tax - County
%
$206
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$961
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,167
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)
$604
Misc.
Total Loan Closing
$4,419

Residual
As Repaired Value (ARV)
$240,300
Sale Costs
%
$14,418
Property Taxes
%
$659
Property Insurance
%
$302
Interest Carry - Purchase Loan Funding
$5,768
Interest Carry - Rehab Loan Funding
$1,501
Net Exit Price
$217,652
Cash Investment
$36,938
Loan payoff
$144,172
Estimated Profit
$36,542
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.