253068

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
%
%
%
%

$35,246

Cash Investment

$33,833

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$130,380
Buyer's Premium
Purchase Closing Costs
$2,043
Loan Points
$2,738
Loan Closing Costs
$4,389
Total Acquisition Cost
$139,550
Initial Loan Funding
$104,304
Cash Required to Close
$35,246
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,246

Loan Terms
Initial Loan Funding
$104,304
Rehab Loan Funding
$32,600
Total Loan Commitment
$136,904
Points
$2,738
Loan Closing Costs
$4,389
Interest Carry
$6,902
Total Financing Cost
$14,029

Closing Costs
Deed/Transfer Tax - County
%
$130
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$913
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,043
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)
$574
Misc.
Total Loan Closing
$4,389

Residual
As Repaired Value (ARV)
$228,200
Sale Costs
%
$13,692
Property Taxes
%
$1,336
Property Insurance
%
$287
Interest Carry - Purchase Loan Funding
$5,476
Interest Carry - Rehab Loan Funding
$1,426
Net Exit Price
$205,983
Cash Investment
$35,246
Loan payoff
$136,904
Estimated Profit
$33,833
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.