249963

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
%
%
%
%

$35,303

Cash Investment

$34,587

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$130,620
Buyer's Premium
Purchase Closing Costs
$2,045
Loan Points
$2,744
Loan Closing Costs
$4,390
Total Acquisition Cost
$139,799
Initial Loan Funding
$104,496
Cash Required to Close
$35,303
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,303

Loan Terms
Initial Loan Funding
$104,496
Rehab Loan Funding
$32,700
Total Loan Commitment
$137,196
Points
$2,744
Loan Closing Costs
$4,390
Interest Carry
$6,917
Total Financing Cost
$14,050

Closing Costs
Deed/Transfer Tax - County
%
$131
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,045
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)
$575
Misc.
Total Loan Closing
$4,390

Residual
As Repaired Value (ARV)
$228,600
Sale Costs
%
$13,716
Property Taxes
%
$594
Property Insurance
%
$287
Interest Carry - Purchase Loan Funding
$5,486
Interest Carry - Rehab Loan Funding
$1,431
Net Exit Price
$207,086
Cash Investment
$35,303
Loan payoff
$137,196
Estimated Profit
$34,587
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.