248814

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
%
%
%
%

$33,964

Cash Investment

$32,308

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$125,420
Buyer's Premium
Purchase Closing Costs
$1,878
Loan Points
$2,635
Loan Closing Costs
$4,367
Total Acquisition Cost
$134,300
Initial Loan Funding
$100,336
Cash Required to Close
$33,964
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,964

Loan Terms
Initial Loan Funding
$100,336
Rehab Loan Funding
$31,400
Total Loan Commitment
$131,736
Points
$2,635
Loan Closing Costs
$4,367
Interest Carry
$6,641
Total Financing Cost
$13,643

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$878
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,878
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)
$552
Misc.
Total Loan Closing
$4,367

Residual
As Repaired Value (ARV)
$219,500
Sale Costs
%
$13,170
Property Taxes
%
$1,405
Property Insurance
%
$276
Interest Carry - Purchase Loan Funding
$5,268
Interest Carry - Rehab Loan Funding
$1,374
Net Exit Price
$198,008
Cash Investment
$33,964
Loan payoff
$131,736
Estimated Profit
$32,308
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.