248919

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
%
%
%
%

$34,660

Cash Investment

$33,203

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$128,420
Buyer's Premium
Purchase Closing Costs
$1,899
Loan Points
$2,697
Loan Closing Costs
$4,380
Total Acquisition Cost
$137,396
Initial Loan Funding
$102,736
Cash Required to Close
$34,660
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,660

Loan Terms
Initial Loan Funding
$102,736
Rehab Loan Funding
$32,100
Total Loan Commitment
$134,836
Points
$2,697
Loan Closing Costs
$4,380
Interest Carry
$6,798
Total Financing Cost
$13,875

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$899
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,899
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)
$565
Misc.
Total Loan Closing
$4,380

Residual
As Repaired Value (ARV)
$224,700
Sale Costs
%
$13,482
Property Taxes
%
$1,438
Property Insurance
%
$283
Interest Carry - Purchase Loan Funding
$5,394
Interest Carry - Rehab Loan Funding
$1,404
Net Exit Price
$202,699
Cash Investment
$34,660
Loan payoff
$134,836
Estimated Profit
$33,203
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.