467182

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
%
%
%
%

$39,996

Cash Investment

$40,469

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$150,410
Buyer's Premium
Purchase Closing Costs
$2,278
Loan Points
$3,159
Loan Closing Costs
$4,477
Total Acquisition Cost
$160,324
Initial Loan Funding
$120,328
Cash Required to Close
$39,996
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,996

Loan Terms
Initial Loan Funding
$120,328
Rehab Loan Funding
$37,600
Total Loan Commitment
$157,928
Points
$3,159
Loan Closing Costs
$4,477
Interest Carry
$7,962
Total Financing Cost
$15,598

Closing Costs
Deed/Transfer Tax - County
%
$226
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,053
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,278
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)
$662
Misc.
Total Loan Closing
$4,477

Residual
As Repaired Value (ARV)
$263,200
Sale Costs
%
$15,792
Property Taxes
%
$722
Property Insurance
%
$331
Interest Carry - Purchase Loan Funding
$6,317
Interest Carry - Rehab Loan Funding
$1,645
Net Exit Price
$238,393
Cash Investment
$39,996
Loan payoff
$157,928
Estimated Profit
$40,469
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.