386286

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
%
%
%
%

$36,052

Cash Investment

$35,745

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$134,410
Buyer's Premium
Purchase Closing Costs
$1,941
Loan Points
$2,823
Loan Closing Costs
$4,406
Total Acquisition Cost
$143,580
Initial Loan Funding
$107,528
Cash Required to Close
$36,052
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,052

Loan Terms
Initial Loan Funding
$107,528
Rehab Loan Funding
$33,600
Total Loan Commitment
$141,128
Points
$2,823
Loan Closing Costs
$4,406
Interest Carry
$7,115
Total Financing Cost
$14,344

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$941
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,941
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)
$591
Misc.
Total Loan Closing
$4,406

Residual
As Repaired Value (ARV)
$235,200
Sale Costs
%
$14,112
Property Taxes
%
$753
Property Insurance
%
$296
Interest Carry - Purchase Loan Funding
$5,645
Interest Carry - Rehab Loan Funding
$1,470
Net Exit Price
$212,924
Cash Investment
$36,052
Loan payoff
$141,128
Estimated Profit
$35,745
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.