248165

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
%
%
%
%

$34,091

Cash Investment

$32,453

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$125,970
Buyer's Premium
Purchase Closing Costs
$1,882
Loan Points
$2,646
Loan Closing Costs
$4,369
Total Acquisition Cost
$134,867
Initial Loan Funding
$100,776
Cash Required to Close
$34,091
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,091

Loan Terms
Initial Loan Funding
$100,776
Rehab Loan Funding
$31,500
Total Loan Commitment
$132,276
Points
$2,646
Loan Closing Costs
$4,369
Interest Carry
$6,669
Total Financing Cost
$13,684

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$882
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,882
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)
$554
Misc.
Total Loan Closing
$4,369

Residual
As Repaired Value (ARV)
$220,400
Sale Costs
%
$13,224
Property Taxes
%
$1,411
Property Insurance
%
$277
Interest Carry - Purchase Loan Funding
$5,291
Interest Carry - Rehab Loan Funding
$1,378
Net Exit Price
$198,819
Cash Investment
$34,091
Loan payoff
$132,276
Estimated Profit
$32,453
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.