253037

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
%
%
%
%

$34,068

Cash Investment

$33,172

Profit

97%

Return On Equity

195%

Annualized ROE

Purchase Cost
Purchase Price
$125,870
Buyer's Premium
Purchase Closing Costs
$1,881
Loan Points
$2,644
Loan Closing Costs
$4,369
Total Acquisition Cost
$134,764
Initial Loan Funding
$100,696
Cash Required to Close
$34,068
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,068

Loan Terms
Initial Loan Funding
$100,696
Rehab Loan Funding
$31,500
Total Loan Commitment
$132,196
Points
$2,644
Loan Closing Costs
$4,369
Interest Carry
$6,665
Total Financing Cost
$13,677

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$881
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,881
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)
$554
Misc.
Total Loan Closing
$4,369

Residual
As Repaired Value (ARV)
$220,300
Sale Costs
%
$13,218
Property Taxes
%
$705
Property Insurance
%
$277
Interest Carry - Purchase Loan Funding
$5,287
Interest Carry - Rehab Loan Funding
$1,378
Net Exit Price
$199,436
Cash Investment
$34,068
Loan payoff
$132,196
Estimated Profit
$33,172
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.