251233

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
%
%
%
%

$33,770

Cash Investment

$32,652

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$124,060
Buyer's Premium
Purchase Closing Costs
$1,992
Loan Points
$2,605
Loan Closing Costs
$4,361
Total Acquisition Cost
$133,018
Initial Loan Funding
$99,248
Cash Required to Close
$33,770
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,770

Loan Terms
Initial Loan Funding
$99,248
Rehab Loan Funding
$31,000
Total Loan Commitment
$130,248
Points
$2,605
Loan Closing Costs
$4,361
Interest Carry
$6,567
Total Financing Cost
$13,533

Closing Costs
Deed/Transfer Tax - County
%
$124
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$868
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,992
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)
$546
Misc.
Total Loan Closing
$4,361

Residual
As Repaired Value (ARV)
$217,100
Sale Costs
%
$13,026
Property Taxes
%
$564
Property Insurance
%
$273
Interest Carry - Purchase Loan Funding
$5,211
Interest Carry - Rehab Loan Funding
$1,356
Net Exit Price
$196,670
Cash Investment
$33,770
Loan payoff
$130,248
Estimated Profit
$32,652
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.