248170

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
%
%
%
%

$36,308

Cash Investment

$35,268

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$135,510
Buyer's Premium
Purchase Closing Costs
$1,949
Loan Points
$2,846
Loan Closing Costs
$4,411
Total Acquisition Cost
$144,716
Initial Loan Funding
$108,408
Cash Required to Close
$36,308
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,308

Loan Terms
Initial Loan Funding
$108,408
Rehab Loan Funding
$33,900
Total Loan Commitment
$142,308
Points
$2,846
Loan Closing Costs
$4,411
Interest Carry
$7,175
Total Financing Cost
$14,432

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$949
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,949
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)
$596
Misc.
Total Loan Closing
$4,411

Residual
As Repaired Value (ARV)
$237,100
Sale Costs
%
$14,226
Property Taxes
%
$1,518
Property Insurance
%
$298
Interest Carry - Purchase Loan Funding
$5,691
Interest Carry - Rehab Loan Funding
$1,483
Net Exit Price
$213,884
Cash Investment
$36,308
Loan payoff
$142,308
Estimated Profit
$35,268
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.