473758

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
%
%
%
%

$36,870

Cash Investment

$36,823

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$137,930
Buyer's Premium
Purchase Closing Costs
$1,966
Loan Points
$2,897
Loan Closing Costs
$4,422
Total Acquisition Cost
$147,214
Initial Loan Funding
$110,344
Cash Required to Close
$36,870
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,870

Loan Terms
Initial Loan Funding
$110,344
Rehab Loan Funding
$34,500
Total Loan Commitment
$144,844
Points
$2,897
Loan Closing Costs
$4,422
Interest Carry
$7,302
Total Financing Cost
$14,621

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$966
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,966
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)
$607
Misc.
Total Loan Closing
$4,422

Residual
As Repaired Value (ARV)
$241,400
Sale Costs
%
$14,484
Property Taxes
%
$772
Property Insurance
%
$303
Interest Carry - Purchase Loan Funding
$5,793
Interest Carry - Rehab Loan Funding
$1,509
Net Exit Price
$218,538
Cash Investment
$36,870
Loan payoff
$144,844
Estimated Profit
$36,823
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.