459426

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
%
%
%
%

$34,446

Cash Investment

$33,314

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$126,680
Buyer's Premium
Purchase Closing Costs
$2,077
Loan Points
$2,661
Loan Closing Costs
$4,372
Total Acquisition Cost
$135,790
Initial Loan Funding
$101,344
Cash Required to Close
$34,446
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,446

Loan Terms
Initial Loan Funding
$101,344
Rehab Loan Funding
$31,700
Total Loan Commitment
$133,044
Points
$2,661
Loan Closing Costs
$4,372
Interest Carry
$6,707
Total Financing Cost
$13,741

Closing Costs
Deed/Transfer Tax - County
%
$190
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$887
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,077
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)
$557
Misc.
Total Loan Closing
$4,372

Residual
As Repaired Value (ARV)
$221,700
Sale Costs
%
$13,302
Property Taxes
%
$608
Property Insurance
%
$279
Interest Carry - Purchase Loan Funding
$5,321
Interest Carry - Rehab Loan Funding
$1,387
Net Exit Price
$200,804
Cash Investment
$34,446
Loan payoff
$133,044
Estimated Profit
$33,314
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.