253467

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
%
%
%
%

$33,750

Cash Investment

$32,560

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$123,970
Buyer's Premium
Purchase Closing Costs
$1,992
Loan Points
$2,604
Loan Closing Costs
$4,360
Total Acquisition Cost
$132,926
Initial Loan Funding
$99,176
Cash Required to Close
$33,750
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,750

Loan Terms
Initial Loan Funding
$99,176
Rehab Loan Funding
$31,000
Total Loan Commitment
$130,176
Points
$2,604
Loan Closing Costs
$4,360
Interest Carry
$6,563
Total Financing Cost
$13,527

Closing Costs
Deed/Transfer Tax - County
%
$124
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$868
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,992
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)
$545
Misc.
Total Loan Closing
$4,360

Residual
As Repaired Value (ARV)
$216,900
Sale Costs
%
$13,014
Property Taxes
%
$564
Property Insurance
%
$273
Interest Carry - Purchase Loan Funding
$5,207
Interest Carry - Rehab Loan Funding
$1,356
Net Exit Price
$196,486
Cash Investment
$33,750
Loan payoff
$130,176
Estimated Profit
$32,560
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.