248991

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
%
%
%
%

$35,140

Cash Investment

$34,639

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$130,490
Buyer's Premium
Purchase Closing Costs
$1,913
Loan Points
$2,740
Loan Closing Costs
$4,389
Total Acquisition Cost
$139,532
Initial Loan Funding
$104,392
Cash Required to Close
$35,140
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,140

Loan Terms
Initial Loan Funding
$104,392
Rehab Loan Funding
$32,600
Total Loan Commitment
$136,992
Points
$2,740
Loan Closing Costs
$4,389
Interest Carry
$6,907
Total Financing Cost
$14,036

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$913
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,913
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)
$574
Misc.
Total Loan Closing
$4,389

Residual
As Repaired Value (ARV)
$228,400
Sale Costs
%
$13,704
Property Taxes
%
$731
Property Insurance
%
$287
Interest Carry - Purchase Loan Funding
$5,481
Interest Carry - Rehab Loan Funding
$1,426
Net Exit Price
$206,771
Cash Investment
$35,140
Loan payoff
$136,992
Estimated Profit
$34,639
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.