253500

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
%
%
%
%

$34,262

Cash Investment

$33,325

Profit

97%

Return On Equity

195%

Annualized ROE

Purchase Cost
Purchase Price
$126,170
Buyer's Premium
Purchase Closing Costs
$2,009
Loan Points
$2,649
Loan Closing Costs
$4,370
Total Acquisition Cost
$135,198
Initial Loan Funding
$100,936
Cash Required to Close
$34,262
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,262

Loan Terms
Initial Loan Funding
$100,936
Rehab Loan Funding
$31,500
Total Loan Commitment
$132,436
Points
$2,649
Loan Closing Costs
$4,370
Interest Carry
$6,677
Total Financing Cost
$13,696

Closing Costs
Deed/Transfer Tax - County
%
$126
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$883
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,009
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)
$555
Misc.
Total Loan Closing
$4,370

Residual
As Repaired Value (ARV)
$220,800
Sale Costs
%
$13,248
Property Taxes
%
$574
Property Insurance
%
$278
Interest Carry - Purchase Loan Funding
$5,299
Interest Carry - Rehab Loan Funding
$1,378
Net Exit Price
$200,023
Cash Investment
$34,262
Loan payoff
$132,436
Estimated Profit
$33,325
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.