249653

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
%
%
%
%

$34,626

Cash Investment

$33,178

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$128,270
Buyer's Premium
Purchase Closing Costs
$1,898
Loan Points
$2,694
Loan Closing Costs
$4,379
Total Acquisition Cost
$137,242
Initial Loan Funding
$102,616
Cash Required to Close
$34,626
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,626

Loan Terms
Initial Loan Funding
$102,616
Rehab Loan Funding
$32,100
Total Loan Commitment
$134,716
Points
$2,694
Loan Closing Costs
$4,379
Interest Carry
$6,792
Total Financing Cost
$13,865

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$898
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,898
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)
$564
Misc.
Total Loan Closing
$4,379

Residual
As Repaired Value (ARV)
$224,500
Sale Costs
%
$13,470
Property Taxes
%
$1,437
Property Insurance
%
$282
Interest Carry - Purchase Loan Funding
$5,387
Interest Carry - Rehab Loan Funding
$1,404
Net Exit Price
$202,519
Cash Investment
$34,626
Loan payoff
$134,716
Estimated Profit
$33,178
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.