460706

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
%
%
%
%

$37,746

Cash Investment

$38,009

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$141,700
Buyer's Premium
Purchase Closing Costs
$1,992
Loan Points
$2,975
Loan Closing Costs
$4,438
Total Acquisition Cost
$151,106
Initial Loan Funding
$113,360
Cash Required to Close
$37,746
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,746

Loan Terms
Initial Loan Funding
$113,360
Rehab Loan Funding
$35,400
Total Loan Commitment
$148,760
Points
$2,975
Loan Closing Costs
$4,438
Interest Carry
$7,500
Total Financing Cost
$14,914

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$992
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,992
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)
$623
Misc.
Total Loan Closing
$4,438

Residual
As Repaired Value (ARV)
$248,000
Sale Costs
%
$14,880
Property Taxes
%
$794
Property Insurance
%
$312
Interest Carry - Purchase Loan Funding
$5,951
Interest Carry - Rehab Loan Funding
$1,549
Net Exit Price
$224,515
Cash Investment
$37,746
Loan payoff
$148,760
Estimated Profit
$38,009
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.