253583

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
%
%
%
%

$36,321

Cash Investment

$35,191

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$134,990
Buyer's Premium
Purchase Closing Costs
$2,080
Loan Points
$2,834
Loan Closing Costs
$4,409
Total Acquisition Cost
$144,313
Initial Loan Funding
$107,992
Cash Required to Close
$36,321
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,321

Loan Terms
Initial Loan Funding
$107,992
Rehab Loan Funding
$33,700
Total Loan Commitment
$141,692
Points
$2,834
Loan Closing Costs
$4,409
Interest Carry
$7,144
Total Financing Cost
$14,387

Closing Costs
Deed/Transfer Tax - County
%
$135
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$945
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,080
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)
$594
Misc.
Total Loan Closing
$4,409

Residual
As Repaired Value (ARV)
$236,200
Sale Costs
%
$14,172
Property Taxes
%
$1,384
Property Insurance
%
$297
Interest Carry - Purchase Loan Funding
$5,670
Interest Carry - Rehab Loan Funding
$1,474
Net Exit Price
$213,203
Cash Investment
$36,321
Loan payoff
$141,692
Estimated Profit
$35,191
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.