251275

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
%
%
%
%

$35,517

Cash Investment

$34,361

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$132,110
Buyer's Premium
Purchase Closing Costs
$1,925
Loan Points
$2,774
Loan Closing Costs
$4,396
Total Acquisition Cost
$141,205
Initial Loan Funding
$105,688
Cash Required to Close
$35,517
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,517

Loan Terms
Initial Loan Funding
$105,688
Rehab Loan Funding
$33,000
Total Loan Commitment
$138,688
Points
$2,774
Loan Closing Costs
$4,396
Interest Carry
$6,992
Total Financing Cost
$14,162

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$925
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,925
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)
$581
Misc.
Total Loan Closing
$4,396

Residual
As Repaired Value (ARV)
$231,200
Sale Costs
%
$13,872
Property Taxes
%
$1,480
Property Insurance
%
$291
Interest Carry - Purchase Loan Funding
$5,549
Interest Carry - Rehab Loan Funding
$1,444
Net Exit Price
$208,565
Cash Investment
$35,517
Loan payoff
$138,688
Estimated Profit
$34,361
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.