249420

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
%
%
%
%

$35,401

Cash Investment

$34,162

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$131,610
Buyer's Premium
Purchase Closing Costs
$1,921
Loan Points
$2,764
Loan Closing Costs
$4,394
Total Acquisition Cost
$140,689
Initial Loan Funding
$105,288
Cash Required to Close
$35,401
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,401

Loan Terms
Initial Loan Funding
$105,288
Rehab Loan Funding
$32,900
Total Loan Commitment
$138,188
Points
$2,764
Loan Closing Costs
$4,394
Interest Carry
$6,967
Total Financing Cost
$14,125

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$921
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,921
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)
$579
Misc.
Total Loan Closing
$4,394

Residual
As Repaired Value (ARV)
$230,300
Sale Costs
%
$13,818
Property Taxes
%
$1,474
Property Insurance
%
$290
Interest Carry - Purchase Loan Funding
$5,528
Interest Carry - Rehab Loan Funding
$1,439
Net Exit Price
$207,751
Cash Investment
$35,401
Loan payoff
$138,188
Estimated Profit
$34,162
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.