251931

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
%
%
%
%

$35,163

Cash Investment

$33,894

Profit

96%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$130,590
Buyer's Premium
Purchase Closing Costs
$1,914
Loan Points
$2,741
Loan Closing Costs
$4,390
Total Acquisition Cost
$139,635
Initial Loan Funding
$104,472
Cash Required to Close
$35,163
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,163

Loan Terms
Initial Loan Funding
$104,472
Rehab Loan Funding
$32,600
Total Loan Commitment
$137,072
Points
$2,741
Loan Closing Costs
$4,390
Interest Carry
$6,911
Total Financing Cost
$14,042

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,914
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)
$575
Misc.
Total Loan Closing
$4,390

Residual
As Repaired Value (ARV)
$228,500
Sale Costs
%
$13,710
Property Taxes
%
$1,463
Property Insurance
%
$287
Interest Carry - Purchase Loan Funding
$5,485
Interest Carry - Rehab Loan Funding
$1,426
Net Exit Price
$206,129
Cash Investment
$35,163
Loan payoff
$137,072
Estimated Profit
$33,894
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.