248430

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
%
%
%
%

$35,778

Cash Investment

$34,709

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$133,230
Buyer's Premium
Purchase Closing Costs
$1,933
Loan Points
$2,798
Loan Closing Costs
$4,401
Total Acquisition Cost
$142,362
Initial Loan Funding
$106,584
Cash Required to Close
$35,778
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,778

Loan Terms
Initial Loan Funding
$106,584
Rehab Loan Funding
$33,300
Total Loan Commitment
$139,884
Points
$2,798
Loan Closing Costs
$4,401
Interest Carry
$7,053
Total Financing Cost
$14,251

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$933
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,933
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)
$586
Misc.
Total Loan Closing
$4,401

Residual
As Repaired Value (ARV)
$233,200
Sale Costs
%
$13,992
Property Taxes
%
$1,492
Property Insurance
%
$293
Interest Carry - Purchase Loan Funding
$5,596
Interest Carry - Rehab Loan Funding
$1,457
Net Exit Price
$210,370
Cash Investment
$35,778
Loan payoff
$139,884
Estimated Profit
$34,709
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.