253287

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
%
%
%
%

$34,961

Cash Investment

$33,405

Profit

96%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$129,160
Buyer's Premium
Purchase Closing Costs
$2,033
Loan Points
$2,713
Loan Closing Costs
$4,383
Total Acquisition Cost
$138,289
Initial Loan Funding
$103,328
Cash Required to Close
$34,961
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,961

Loan Terms
Initial Loan Funding
$103,328
Rehab Loan Funding
$32,300
Total Loan Commitment
$135,628
Points
$2,713
Loan Closing Costs
$4,383
Interest Carry
$6,838
Total Financing Cost
$13,934

Closing Costs
Deed/Transfer Tax - County
%
$129
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$904
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,033
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)
$568
Misc.
Total Loan Closing
$4,383

Residual
As Repaired Value (ARV)
$226,000
Sale Costs
%
$13,560
Property Taxes
%
$1,324
Property Insurance
%
$284
Interest Carry - Purchase Loan Funding
$5,425
Interest Carry - Rehab Loan Funding
$1,413
Net Exit Price
$203,994
Cash Investment
$34,961
Loan payoff
$135,628
Estimated Profit
$33,405
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.