459948

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
%
%
%
%

$39,565

Cash Investment

$39,962

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$148,890
Buyer's Premium
Purchase Closing Costs
$2,191
Loan Points
$3,126
Loan Closing Costs
$4,470
Total Acquisition Cost
$158,677
Initial Loan Funding
$119,112
Cash Required to Close
$39,565
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,565

Loan Terms
Initial Loan Funding
$119,112
Rehab Loan Funding
$37,200
Total Loan Commitment
$156,312
Points
$3,126
Loan Closing Costs
$4,470
Interest Carry
$7,881
Total Financing Cost
$15,477

Closing Costs
Deed/Transfer Tax - County
%
$149
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,042
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,191
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)
$655
Misc.
Total Loan Closing
$4,470

Residual
As Repaired Value (ARV)
$260,600
Sale Costs
%
$15,636
Property Taxes
%
$916
Property Insurance
%
$328
Interest Carry - Purchase Loan Funding
$6,253
Interest Carry - Rehab Loan Funding
$1,628
Net Exit Price
$235,840
Cash Investment
$39,565
Loan payoff
$156,312
Estimated Profit
$39,962
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.