253327

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
%
%
%
%

$35,520

Cash Investment

$34,077

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$130,050
Buyer's Premium
Purchase Closing Costs
$2,392
Loan Points
$2,731
Loan Closing Costs
$4,387
Total Acquisition Cost
$139,560
Initial Loan Funding
$104,040
Cash Required to Close
$35,520
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,520

Loan Terms
Initial Loan Funding
$104,040
Rehab Loan Funding
$32,500
Total Loan Commitment
$136,540
Points
$2,731
Loan Closing Costs
$4,387
Interest Carry
$6,884
Total Financing Cost
$14,002

Closing Costs
Deed/Transfer Tax - County
%
$481
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$910
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,392
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)
$572
Misc.
Total Loan Closing
$4,387

Residual
As Repaired Value (ARV)
$227,600
Sale Costs
%
$13,656
Property Taxes
%
$637
Property Insurance
%
$286
Interest Carry - Purchase Loan Funding
$5,462
Interest Carry - Rehab Loan Funding
$1,422
Net Exit Price
$206,137
Cash Investment
$35,520
Loan payoff
$136,540
Estimated Profit
$34,077
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.