432999

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
%
%
%
%

$35,206

Cash Investment

$33,173

Profit

94%

Return On Equity

188%

Annualized ROE

Purchase Cost
Purchase Price
$128,560
Buyer's Premium
Purchase Closing Costs
$2,414
Loan Points
$2,699
Loan Closing Costs
$4,381
Total Acquisition Cost
$138,054
Initial Loan Funding
$102,848
Cash Required to Close
$35,206
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,206

Loan Terms
Initial Loan Funding
$102,848
Rehab Loan Funding
$32,100
Total Loan Commitment
$134,948
Points
$2,699
Loan Closing Costs
$4,381
Interest Carry
$6,804
Total Financing Cost
$13,884

Closing Costs
Deed/Transfer Tax - County
%
$514
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$900
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,414
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)
$566
Misc.
Total Loan Closing
$4,381

Residual
As Repaired Value (ARV)
$225,000
Sale Costs
%
$13,500
Property Taxes
%
$1,086
Property Insurance
%
$283
Interest Carry - Purchase Loan Funding
$5,400
Interest Carry - Rehab Loan Funding
$1,404
Net Exit Price
$203,327
Cash Investment
$35,206
Loan payoff
$134,948
Estimated Profit
$33,173
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.