459418

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
%
%
%
%

$38,774

Cash Investment

$37,589

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$143,650
Buyer's Premium
Purchase Closing Costs
$2,580
Loan Points
$3,016
Loan Closing Costs
$4,447
Total Acquisition Cost
$153,694
Initial Loan Funding
$114,920
Cash Required to Close
$38,774
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$38,774

Loan Terms
Initial Loan Funding
$114,920
Rehab Loan Funding
$35,900
Total Loan Commitment
$150,820
Points
$3,016
Loan Closing Costs
$4,447
Interest Carry
$7,604
Total Financing Cost
$15,067

Closing Costs
Deed/Transfer Tax - County
%
$575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,006
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,580
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)
$632
Misc.
Total Loan Closing
$4,447

Residual
As Repaired Value (ARV)
$251,400
Sale Costs
%
$15,084
Property Taxes
%
$1,214
Property Insurance
%
$316
Interest Carry - Purchase Loan Funding
$6,033
Interest Carry - Rehab Loan Funding
$1,571
Net Exit Price
$227,182
Cash Investment
$38,774
Loan payoff
$150,820
Estimated Profit
$37,589
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.