461117

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
%
%
%
%

$39,254

Cash Investment

$38,655

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$146,550
Buyer's Premium
Purchase Closing Costs
$2,407
Loan Points
$3,077
Loan Closing Costs
$4,460
Total Acquisition Cost
$156,494
Initial Loan Funding
$117,240
Cash Required to Close
$39,254
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,254

Loan Terms
Initial Loan Funding
$117,240
Rehab Loan Funding
$36,600
Total Loan Commitment
$153,840
Points
$3,077
Loan Closing Costs
$4,460
Interest Carry
$7,756
Total Financing Cost
$15,293

Closing Costs
Deed/Transfer Tax - County
%
$381
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,026
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,407
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)
$645
Misc.
Total Loan Closing
$4,460

Residual
As Repaired Value (ARV)
$256,500
Sale Costs
%
$15,390
Property Taxes
%
$1,282
Property Insurance
%
$322
Interest Carry - Purchase Loan Funding
$6,155
Interest Carry - Rehab Loan Funding
$1,601
Net Exit Price
$231,749
Cash Investment
$39,254
Loan payoff
$153,840
Estimated Profit
$38,655
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.