459159

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
%
%
%
%

$34,130

Cash Investment

$32,904

Profit

96%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$125,600
Buyer's Premium
Purchase Closing Costs
$2,005
Loan Points
$2,638
Loan Closing Costs
$4,368
Total Acquisition Cost
$134,610
Initial Loan Funding
$100,480
Cash Required to Close
$34,130
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,130

Loan Terms
Initial Loan Funding
$100,480
Rehab Loan Funding
$31,400
Total Loan Commitment
$131,880
Points
$2,638
Loan Closing Costs
$4,368
Interest Carry
$6,649
Total Financing Cost
$13,654

Closing Costs
Deed/Transfer Tax - County
%
$126
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$879
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,005
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)
$553
Misc.
Total Loan Closing
$4,368

Residual
As Repaired Value (ARV)
$219,800
Sale Costs
%
$13,188
Property Taxes
%
$772
Property Insurance
%
$276
Interest Carry - Purchase Loan Funding
$5,275
Interest Carry - Rehab Loan Funding
$1,374
Net Exit Price
$198,914
Cash Investment
$34,130
Loan payoff
$131,880
Estimated Profit
$32,904
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.