253276

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
%
%
%
%

$33,834

Cash Investment

$32,016

Profit

95%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$124,330
Buyer's Premium
Purchase Closing Costs
$1,995
Loan Points
$2,611
Loan Closing Costs
$4,362
Total Acquisition Cost
$133,298
Initial Loan Funding
$99,464
Cash Required to Close
$33,834
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,834

Loan Terms
Initial Loan Funding
$99,464
Rehab Loan Funding
$31,100
Total Loan Commitment
$130,564
Points
$2,611
Loan Closing Costs
$4,362
Interest Carry
$6,582
Total Financing Cost
$13,556

Closing Costs
Deed/Transfer Tax - County
%
$124
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$870
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,995
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)
$547
Misc.
Total Loan Closing
$4,362

Residual
As Repaired Value (ARV)
$217,600
Sale Costs
%
$13,056
Property Taxes
%
$1,274
Property Insurance
%
$274
Interest Carry - Purchase Loan Funding
$5,222
Interest Carry - Rehab Loan Funding
$1,361
Net Exit Price
$196,414
Cash Investment
$33,834
Loan payoff
$130,564
Estimated Profit
$32,016
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.