249677

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
%
%
%
%

$34,764

Cash Investment

$34,083

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$128,870
Buyer's Premium
Purchase Closing Costs
$1,902
Loan Points
$2,706
Loan Closing Costs
$4,382
Total Acquisition Cost
$137,860
Initial Loan Funding
$103,096
Cash Required to Close
$34,764
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,764

Loan Terms
Initial Loan Funding
$103,096
Rehab Loan Funding
$32,200
Total Loan Commitment
$135,296
Points
$2,706
Loan Closing Costs
$4,382
Interest Carry
$6,821
Total Financing Cost
$13,909

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$902
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,902
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)
$567
Misc.
Total Loan Closing
$4,382

Residual
As Repaired Value (ARV)
$225,500
Sale Costs
%
$13,530
Property Taxes
%
$722
Property Insurance
%
$284
Interest Carry - Purchase Loan Funding
$5,413
Interest Carry - Rehab Loan Funding
$1,409
Net Exit Price
$204,144
Cash Investment
$34,764
Loan payoff
$135,296
Estimated Profit
$34,083
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.