248378

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
%
%
%
%

$35,238

Cash Investment

$34,005

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$130,910
Buyer's Premium
Purchase Closing Costs
$1,916
Loan Points
$2,749
Loan Closing Costs
$4,391
Total Acquisition Cost
$139,966
Initial Loan Funding
$104,728
Cash Required to Close
$35,238
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,238

Loan Terms
Initial Loan Funding
$104,728
Rehab Loan Funding
$32,700
Total Loan Commitment
$137,428
Points
$2,749
Loan Closing Costs
$4,391
Interest Carry
$6,929
Total Financing Cost
$14,068

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$916
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,916
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)
$576
Misc.
Total Loan Closing
$4,391

Residual
As Repaired Value (ARV)
$229,100
Sale Costs
%
$13,746
Property Taxes
%
$1,466
Property Insurance
%
$288
Interest Carry - Purchase Loan Funding
$5,498
Interest Carry - Rehab Loan Funding
$1,431
Net Exit Price
$206,671
Cash Investment
$35,238
Loan payoff
$137,428
Estimated Profit
$34,005
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.