248918

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
%
%
%
%

$35,360

Cash Investment

$34,075

Profit

96%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$131,430
Buyer's Premium
Purchase Closing Costs
$1,920
Loan Points
$2,761
Loan Closing Costs
$4,393
Total Acquisition Cost
$140,504
Initial Loan Funding
$105,144
Cash Required to Close
$35,360
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,360

Loan Terms
Initial Loan Funding
$105,144
Rehab Loan Funding
$32,900
Total Loan Commitment
$138,044
Points
$2,761
Loan Closing Costs
$4,393
Interest Carry
$6,959
Total Financing Cost
$14,114

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$920
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,920
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)
$578
Misc.
Total Loan Closing
$4,393

Residual
As Repaired Value (ARV)
$230,000
Sale Costs
%
$13,800
Property Taxes
%
$1,472
Property Insurance
%
$289
Interest Carry - Purchase Loan Funding
$5,520
Interest Carry - Rehab Loan Funding
$1,439
Net Exit Price
$207,479
Cash Investment
$35,360
Loan payoff
$138,044
Estimated Profit
$34,075
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.