249951

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
%
%
%
%

$33,927

Cash Investment

$32,295

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$125,270
Buyer's Premium
Purchase Closing Costs
$1,877
Loan Points
$2,630
Loan Closing Costs
$4,366
Total Acquisition Cost
$134,143
Initial Loan Funding
$100,216
Cash Required to Close
$33,927
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,927

Loan Terms
Initial Loan Funding
$100,216
Rehab Loan Funding
$31,300
Total Loan Commitment
$131,516
Points
$2,630
Loan Closing Costs
$4,366
Interest Carry
$6,631
Total Financing Cost
$13,627

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$877
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,877
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)
$551
Misc.
Total Loan Closing
$4,366

Residual
As Repaired Value (ARV)
$219,200
Sale Costs
%
$13,152
Property Taxes
%
$1,403
Property Insurance
%
$276
Interest Carry - Purchase Loan Funding
$5,261
Interest Carry - Rehab Loan Funding
$1,369
Net Exit Price
$197,739
Cash Investment
$33,927
Loan payoff
$131,516
Estimated Profit
$32,295
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.