520000

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
%
%
%
%

$39,113

Cash Investment

$39,761

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$147,580
Buyer's Premium
Purchase Closing Costs
$2,033
Loan Points
$3,099
Loan Closing Costs
$4,464
Total Acquisition Cost
$157,177
Initial Loan Funding
$118,064
Cash Required to Close
$39,113
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,113

Loan Terms
Initial Loan Funding
$118,064
Rehab Loan Funding
$36,900
Total Loan Commitment
$154,964
Points
$3,099
Loan Closing Costs
$4,464
Interest Carry
$7,813
Total Financing Cost
$15,376

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,033
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,033
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)
$649
Misc.
Total Loan Closing
$4,464

Residual
As Repaired Value (ARV)
$258,300
Sale Costs
%
$15,498
Property Taxes
%
$826
Property Insurance
%
$325
Interest Carry - Purchase Loan Funding
$6,198
Interest Carry - Rehab Loan Funding
$1,614
Net Exit Price
$233,838
Cash Investment
$39,113
Loan payoff
$154,964
Estimated Profit
$39,761
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.