253213

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
%
%
%
%

$34,936

Cash Investment

$33,570

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$129,610
Buyer's Premium
Purchase Closing Costs
$1,907
Loan Points
$2,722
Loan Closing Costs
$4,385
Total Acquisition Cost
$138,624
Initial Loan Funding
$103,688
Cash Required to Close
$34,936
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,936

Loan Terms
Initial Loan Funding
$103,688
Rehab Loan Funding
$32,400
Total Loan Commitment
$136,088
Points
$2,722
Loan Closing Costs
$4,385
Interest Carry
$6,861
Total Financing Cost
$13,968

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$907
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,907
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)
$570
Misc.
Total Loan Closing
$4,385

Residual
As Repaired Value (ARV)
$226,800
Sale Costs
%
$13,608
Property Taxes
%
$1,452
Property Insurance
%
$285
Interest Carry - Purchase Loan Funding
$5,444
Interest Carry - Rehab Loan Funding
$1,418
Net Exit Price
$204,594
Cash Investment
$34,936
Loan payoff
$136,088
Estimated Profit
$33,570
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.