252480

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
%
%
%
%

$35,834

Cash Investment

$34,718

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$133,470
Buyer's Premium
Purchase Closing Costs
$1,934
Loan Points
$2,804
Loan Closing Costs
$4,402
Total Acquisition Cost
$142,610
Initial Loan Funding
$106,776
Cash Required to Close
$35,834
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,834

Loan Terms
Initial Loan Funding
$106,776
Rehab Loan Funding
$33,400
Total Loan Commitment
$140,176
Points
$2,804
Loan Closing Costs
$4,402
Interest Carry
$7,067
Total Financing Cost
$14,273

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$934
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,934
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)
$587
Misc.
Total Loan Closing
$4,402

Residual
As Repaired Value (ARV)
$233,600
Sale Costs
%
$14,016
Property Taxes
%
$1,495
Property Insurance
%
$294
Interest Carry - Purchase Loan Funding
$5,606
Interest Carry - Rehab Loan Funding
$1,461
Net Exit Price
$210,729
Cash Investment
$35,834
Loan payoff
$140,176
Estimated Profit
$34,718
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.