253615

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
%
%
%
%

$34,069

Cash Investment

$33,022

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$125,340
Buyer's Premium
Purchase Closing Costs
$2,003
Loan Points
$2,631
Loan Closing Costs
$4,366
Total Acquisition Cost
$134,341
Initial Loan Funding
$100,272
Cash Required to Close
$34,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,069

Loan Terms
Initial Loan Funding
$100,272
Rehab Loan Funding
$31,300
Total Loan Commitment
$131,572
Points
$2,631
Loan Closing Costs
$4,366
Interest Carry
$6,634
Total Financing Cost
$13,632

Closing Costs
Deed/Transfer Tax - County
%
$125
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$877
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,003
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)
$551
Misc.
Total Loan Closing
$4,366

Residual
As Repaired Value (ARV)
$219,300
Sale Costs
%
$13,158
Property Taxes
%
$570
Property Insurance
%
$276
Interest Carry - Purchase Loan Funding
$5,264
Interest Carry - Rehab Loan Funding
$1,369
Net Exit Price
$198,662
Cash Investment
$34,069
Loan payoff
$131,572
Estimated Profit
$33,022
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.