302594

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
%
%
%
%

$37,079

Cash Investment

$34,642

Profit

93%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$134,770
Buyer's Premium
Purchase Closing Costs
$1,943
Loan Points
$2,830
Loan Closing Costs
$5,351
Total Acquisition Cost
$144,895
Initial Loan Funding
$107,816
Cash Required to Close
$37,079
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,079

Loan Terms
Initial Loan Funding
$107,816
Rehab Loan Funding
$33,700
Total Loan Commitment
$141,516
Points
$2,830
Loan Closing Costs
$5,351
Interest Carry
$7,135
Total Financing Cost
$15,316

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$943
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,943
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)
$1,536
Misc.
Total Loan Closing
$5,351

Residual
As Repaired Value (ARV)
$235,800
Sale Costs
%
$14,148
Property Taxes
%
$512
Property Insurance
%
$768
Interest Carry - Purchase Loan Funding
$5,660
Interest Carry - Rehab Loan Funding
$1,474
Net Exit Price
$213,237
Cash Investment
$37,079
Loan payoff
$141,516
Estimated Profit
$34,642
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.