303054

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
%
%
%
%

$35,530

Cash Investment

$35,387

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$132,170
Buyer's Premium
Purchase Closing Costs
$1,925
Loan Points
$2,775
Loan Closing Costs
$4,397
Total Acquisition Cost
$141,266
Initial Loan Funding
$105,736
Cash Required to Close
$35,530
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,530

Loan Terms
Initial Loan Funding
$105,736
Rehab Loan Funding
$33,000
Total Loan Commitment
$138,736
Points
$2,775
Loan Closing Costs
$4,397
Interest Carry
$6,995
Total Financing Cost
$14,166

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$925
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,925
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)
$582
Misc.
Total Loan Closing
$4,397

Residual
As Repaired Value (ARV)
$231,300
Sale Costs
%
$13,878
Property Taxes
%
$482
Property Insurance
%
$291
Interest Carry - Purchase Loan Funding
$5,551
Interest Carry - Rehab Loan Funding
$1,444
Net Exit Price
$209,654
Cash Investment
$35,530
Loan payoff
$138,736
Estimated Profit
$35,387
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.