461701

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
%
%
%
%

$37,180

Cash Investment

$35,611

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$136,910
Buyer's Premium
Purchase Closing Costs
$2,506
Loan Points
$2,875
Loan Closing Costs
$4,417
Total Acquisition Cost
$146,708
Initial Loan Funding
$109,528
Cash Required to Close
$37,180
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,180

Loan Terms
Initial Loan Funding
$109,528
Rehab Loan Funding
$34,200
Total Loan Commitment
$143,728
Points
$2,875
Loan Closing Costs
$4,417
Interest Carry
$7,246
Total Financing Cost
$14,538

Closing Costs
Deed/Transfer Tax - County
%
$548
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$958
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,506
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)
$602
Misc.
Total Loan Closing
$4,417

Residual
As Repaired Value (ARV)
$239,600
Sale Costs
%
$14,376
Property Taxes
%
$1,157
Property Insurance
%
$301
Interest Carry - Purchase Loan Funding
$5,750
Interest Carry - Rehab Loan Funding
$1,496
Net Exit Price
$216,519
Cash Investment
$37,180
Loan payoff
$143,728
Estimated Profit
$35,611
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.