252407

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
%
%
%
%

$35,490

Cash Investment

$34,302

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$131,990
Buyer's Premium
Purchase Closing Costs
$1,924
Loan Points
$2,772
Loan Closing Costs
$4,396
Total Acquisition Cost
$141,082
Initial Loan Funding
$105,592
Cash Required to Close
$35,490
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,490

Loan Terms
Initial Loan Funding
$105,592
Rehab Loan Funding
$33,000
Total Loan Commitment
$138,592
Points
$2,772
Loan Closing Costs
$4,396
Interest Carry
$6,987
Total Financing Cost
$14,155

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$924
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,924
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)
$231,000
Sale Costs
%
$13,860
Property Taxes
%
$1,478
Property Insurance
%
$290
Interest Carry - Purchase Loan Funding
$5,544
Interest Carry - Rehab Loan Funding
$1,444
Net Exit Price
$208,384
Cash Investment
$35,490
Loan payoff
$138,592
Estimated Profit
$34,302
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.