250367

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
%
%
%
%

$34,415

Cash Investment

$32,723

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$126,820
Buyer's Premium
Purchase Closing Costs
$2,015
Loan Points
$2,663
Loan Closing Costs
$4,373
Total Acquisition Cost
$135,871
Initial Loan Funding
$101,456
Cash Required to Close
$34,415
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,415

Loan Terms
Initial Loan Funding
$101,456
Rehab Loan Funding
$31,700
Total Loan Commitment
$133,156
Points
$2,663
Loan Closing Costs
$4,373
Interest Carry
$6,713
Total Financing Cost
$13,749

Closing Costs
Deed/Transfer Tax - County
%
$127
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$888
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,015
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)
$558
Misc.
Total Loan Closing
$4,373

Residual
As Repaired Value (ARV)
$221,900
Sale Costs
%
$13,314
Property Taxes
%
$1,300
Property Insurance
%
$279
Interest Carry - Purchase Loan Funding
$5,326
Interest Carry - Rehab Loan Funding
$1,387
Net Exit Price
$200,294
Cash Investment
$34,415
Loan payoff
$133,156
Estimated Profit
$32,723
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.