250695

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
%
%
%
%

$35,061

Cash Investment

$33,819

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$130,150
Buyer's Premium
Purchase Closing Costs
$1,911
Loan Points
$2,732
Loan Closing Costs
$4,388
Total Acquisition Cost
$139,181
Initial Loan Funding
$104,120
Cash Required to Close
$35,061
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,061

Loan Terms
Initial Loan Funding
$104,120
Rehab Loan Funding
$32,500
Total Loan Commitment
$136,620
Points
$2,732
Loan Closing Costs
$4,388
Interest Carry
$6,888
Total Financing Cost
$14,008

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$911
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,911
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)
$573
Misc.
Total Loan Closing
$4,388

Residual
As Repaired Value (ARV)
$227,800
Sale Costs
%
$13,668
Property Taxes
%
$1,458
Property Insurance
%
$286
Interest Carry - Purchase Loan Funding
$5,466
Interest Carry - Rehab Loan Funding
$1,422
Net Exit Price
$205,500
Cash Investment
$35,061
Loan payoff
$136,620
Estimated Profit
$33,819
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.