522356

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
%
%
%
%

$40,389

Cash Investment

$40,535

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost

Purchase Price
$150,930
Buyer's Premium
Purchase Closing Costs
$2,555
Loan Points
$3,169
Loan Closing Costs
$4,479
Total Acquisition Cost
$161,133
Initial Loan Funding
$120,744
Cash Required to Close
$40,389
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,389

Loan Terms

Initial Loan Funding
$120,744
Rehab Loan Funding
$37,700
Total Loan Commitment
$158,444
Points
$3,169
Loan Closing Costs
$4,479
Interest Carry
$7,988
Total Financing Cost
$15,636

Closing Costs

Deed/Transfer Tax - County
%
$498
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,057
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,555
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)
$664
Misc.
Total Loan Closing
$4,479

Residual

As Repaired Value (ARV)
$264,100
Sale Costs
%
$15,846
Property Taxes
%
$566
Property Insurance
%
$332
Interest Carry - Purchase Loan Funding
$6,339
Interest Carry - Rehab Loan Funding
$1,649
Net Exit Price
$239,368
Cash Investment
$40,389
Loan payoff
$158,444
Estimated Profit
$40,535
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.