250683

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
%
%
%
%

$33,689

Cash Investment

$31,931

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$124,240
Buyer's Premium
Purchase Closing Costs
$1,870
Loan Points
$2,610
Loan Closing Costs
$4,362
Total Acquisition Cost
$133,081
Initial Loan Funding
$99,392
Cash Required to Close
$33,689
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,689

Loan Terms
Initial Loan Funding
$99,392
Rehab Loan Funding
$31,100
Total Loan Commitment
$130,492
Points
$2,610
Loan Closing Costs
$4,362
Interest Carry
$6,579
Total Financing Cost
$13,550

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$870
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,870
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)
$547
Misc.
Total Loan Closing
$4,362

Residual
As Repaired Value (ARV)
$217,400
Sale Costs
%
$13,044
Property Taxes
%
$1,391
Property Insurance
%
$273
Interest Carry - Purchase Loan Funding
$5,218
Interest Carry - Rehab Loan Funding
$1,361
Net Exit Price
$196,112
Cash Investment
$33,689
Loan payoff
$130,492
Estimated Profit
$31,931
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.