248583

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
%
%
%
%

$34,864

Cash Investment

$33,542

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$129,300
Buyer's Premium
Purchase Closing Costs
$1,905
Loan Points
$2,715
Loan Closing Costs
$4,384
Total Acquisition Cost
$138,304
Initial Loan Funding
$103,440
Cash Required to Close
$34,864
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,864

Loan Terms
Initial Loan Funding
$103,440
Rehab Loan Funding
$32,300
Total Loan Commitment
$135,740
Points
$2,715
Loan Closing Costs
$4,384
Interest Carry
$6,844
Total Financing Cost
$13,942

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$905
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,905
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)
$569
Misc.
Total Loan Closing
$4,384

Residual
As Repaired Value (ARV)
$226,300
Sale Costs
%
$13,578
Property Taxes
%
$1,448
Property Insurance
%
$284
Interest Carry - Purchase Loan Funding
$5,431
Interest Carry - Rehab Loan Funding
$1,413
Net Exit Price
$204,146
Cash Investment
$34,864
Loan payoff
$135,740
Estimated Profit
$33,542
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.