464570

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
%
%
%
%

$39,231

Cash Investment

$39,670

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$148,090
Buyer's Premium
Purchase Closing Costs
$2,037
Loan Points
$3,109
Loan Closing Costs
$4,467
Total Acquisition Cost
$157,703
Initial Loan Funding
$118,472
Cash Required to Close
$39,231
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,231

Loan Terms
Initial Loan Funding
$118,472
Rehab Loan Funding
$37,000
Total Loan Commitment
$155,472
Points
$3,109
Loan Closing Costs
$4,467
Interest Carry
$7,839
Total Financing Cost
$15,415

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,037
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)
$652
Misc.
Total Loan Closing
$4,467

Residual
As Repaired Value (ARV)
$259,200
Sale Costs
%
$15,552
Property Taxes
%
$1,111
Property Insurance
%
$326
Interest Carry - Purchase Loan Funding
$6,220
Interest Carry - Rehab Loan Funding
$1,619
Net Exit Price
$234,373
Cash Investment
$39,231
Loan payoff
$155,472
Estimated Profit
$39,670
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.