252766

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
%
%
%
%

$36,163

Cash Investment

$35,671

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$134,310
Buyer's Premium
Purchase Closing Costs
$2,074
Loan Points
$2,821
Loan Closing Costs
$4,406
Total Acquisition Cost
$143,611
Initial Loan Funding
$107,448
Cash Required to Close
$36,163
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,163

Loan Terms
Initial Loan Funding
$107,448
Rehab Loan Funding
$33,600
Total Loan Commitment
$141,048
Points
$2,821
Loan Closing Costs
$4,406
Interest Carry
$7,111
Total Financing Cost
$14,338

Closing Costs
Deed/Transfer Tax - County
%
$134
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$940
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,074
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)
$591
Misc.
Total Loan Closing
$4,406

Residual
As Repaired Value (ARV)
$235,000
Sale Costs
%
$14,100
Property Taxes
%
$611
Property Insurance
%
$295
Interest Carry - Purchase Loan Funding
$5,641
Interest Carry - Rehab Loan Funding
$1,470
Net Exit Price
$212,882
Cash Investment
$36,163
Loan payoff
$141,048
Estimated Profit
$35,671
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.