253347

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
%
%
%
%

$34,909

Cash Investment

$33,374

Profit

96%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$128,940
Buyer's Premium
Purchase Closing Costs
$2,032
Loan Points
$2,707
Loan Closing Costs
$4,382
Total Acquisition Cost
$138,061
Initial Loan Funding
$103,152
Cash Required to Close
$34,909
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,909

Loan Terms
Initial Loan Funding
$103,152
Rehab Loan Funding
$32,200
Total Loan Commitment
$135,352
Points
$2,707
Loan Closing Costs
$4,382
Interest Carry
$6,824
Total Financing Cost
$13,914

Closing Costs
Deed/Transfer Tax - County
%
$129
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$903
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,032
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)
$567
Misc.
Total Loan Closing
$4,382

Residual
As Repaired Value (ARV)
$225,600
Sale Costs
%
$13,536
Property Taxes
%
$1,322
Property Insurance
%
$284
Interest Carry - Purchase Loan Funding
$5,415
Interest Carry - Rehab Loan Funding
$1,409
Net Exit Price
$203,634
Cash Investment
$34,909
Loan payoff
$135,352
Estimated Profit
$33,374
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.