435334

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
%
%
%
%

$36,209

Cash Investment

$35,832

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$134,510
Buyer's Premium
Purchase Closing Costs
$2,076
Loan Points
$2,824
Loan Closing Costs
$4,407
Total Acquisition Cost
$143,817
Initial Loan Funding
$107,608
Cash Required to Close
$36,209
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,209

Loan Terms
Initial Loan Funding
$107,608
Rehab Loan Funding
$33,600
Total Loan Commitment
$141,208
Points
$2,824
Loan Closing Costs
$4,407
Interest Carry
$7,119
Total Financing Cost
$14,350

Closing Costs
Deed/Transfer Tax - County
%
$135
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$942
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,076
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)
$592
Misc.
Total Loan Closing
$4,407

Residual
As Repaired Value (ARV)
$235,400
Sale Costs
%
$14,124
Property Taxes
%
$612
Property Insurance
%
$296
Interest Carry - Purchase Loan Funding
$5,649
Interest Carry - Rehab Loan Funding
$1,470
Net Exit Price
$213,249
Cash Investment
$36,209
Loan payoff
$141,208
Estimated Profit
$35,832
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.