302599

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
%
%
%
%

$36,806

Cash Investment

$34,413

Profit

94%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$133,630
Buyer's Premium
Purchase Closing Costs
$1,935
Loan Points
$2,806
Loan Closing Costs
$5,338
Total Acquisition Cost
$143,710
Initial Loan Funding
$106,904
Cash Required to Close
$36,806
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,806

Loan Terms
Initial Loan Funding
$106,904
Rehab Loan Funding
$33,400
Total Loan Commitment
$140,304
Points
$2,806
Loan Closing Costs
$5,338
Interest Carry
$7,074
Total Financing Cost
$15,218

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$935
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,935
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)
$1,523
Misc.
Total Loan Closing
$5,338

Residual
As Repaired Value (ARV)
$233,900
Sale Costs
%
$14,034
Property Taxes
%
$508
Property Insurance
%
$762
Interest Carry - Purchase Loan Funding
$5,612
Interest Carry - Rehab Loan Funding
$1,461
Net Exit Price
$211,523
Cash Investment
$36,806
Loan payoff
$140,304
Estimated Profit
$34,413
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.