253599

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
%
%
%
%

$35,000

Cash Investment

$33,503

Profit

96%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$129,330
Buyer's Premium
Purchase Closing Costs
$2,035
Loan Points
$2,715
Loan Closing Costs
$4,384
Total Acquisition Cost
$138,464
Initial Loan Funding
$103,464
Cash Required to Close
$35,000
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,000

Loan Terms
Initial Loan Funding
$103,464
Rehab Loan Funding
$32,300
Total Loan Commitment
$135,764
Points
$2,715
Loan Closing Costs
$4,384
Interest Carry
$6,845
Total Financing Cost
$13,944

Closing Costs
Deed/Transfer Tax - County
%
$129
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$905
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,035
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)
$569
Misc.
Total Loan Closing
$4,384

Residual
As Repaired Value (ARV)
$226,300
Sale Costs
%
$13,578
Property Taxes
%
$1,326
Property Insurance
%
$285
Interest Carry - Purchase Loan Funding
$5,432
Interest Carry - Rehab Loan Funding
$1,413
Net Exit Price
$204,267
Cash Investment
$35,000
Loan payoff
$135,764
Estimated Profit
$33,503
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.