465880

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
%
%
%
%

$37,977

Cash Investment

$37,224

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$140,460
Buyer's Premium
Purchase Closing Costs
$2,503
Loan Points
$2,949
Loan Closing Costs
$4,433
Total Acquisition Cost
$150,345
Initial Loan Funding
$112,368
Cash Required to Close
$37,977
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,977

Loan Terms
Initial Loan Funding
$112,368
Rehab Loan Funding
$35,100
Total Loan Commitment
$147,468
Points
$2,949
Loan Closing Costs
$4,433
Interest Carry
$7,435
Total Financing Cost
$14,817

Closing Costs
Deed/Transfer Tax - County
%
$520
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,503
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)
$618
Misc.
Total Loan Closing
$4,433

Residual
As Repaired Value (ARV)
$245,800
Sale Costs
%
$14,748
Property Taxes
%
$639
Property Insurance
%
$309
Interest Carry - Purchase Loan Funding
$5,899
Interest Carry - Rehab Loan Funding
$1,536
Net Exit Price
$222,669
Cash Investment
$37,977
Loan payoff
$147,468
Estimated Profit
$37,224
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.