252741

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
%
%
%
%

$35,748

Cash Investment

$35,313

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$133,100
Buyer's Premium
Purchase Closing Costs
$1,932
Loan Points
$2,796
Loan Closing Costs
$4,401
Total Acquisition Cost
$142,228
Initial Loan Funding
$106,480
Cash Required to Close
$35,748
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,748

Loan Terms
Initial Loan Funding
$106,480
Rehab Loan Funding
$33,300
Total Loan Commitment
$139,780
Points
$2,796
Loan Closing Costs
$4,401
Interest Carry
$7,047
Total Financing Cost
$14,243

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$932
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,932
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)
$586
Misc.
Total Loan Closing
$4,401

Residual
As Repaired Value (ARV)
$232,900
Sale Costs
%
$13,974
Property Taxes
%
$745
Property Insurance
%
$293
Interest Carry - Purchase Loan Funding
$5,590
Interest Carry - Rehab Loan Funding
$1,457
Net Exit Price
$210,841
Cash Investment
$35,748
Loan payoff
$139,780
Estimated Profit
$35,313
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.