463030

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
%
%
%
%

$36,274

Cash Investment

$36,096

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$135,370
Buyer's Premium
Purchase Closing Costs
$1,948
Loan Points
$2,842
Loan Closing Costs
$4,411
Total Acquisition Cost
$144,570
Initial Loan Funding
$108,296
Cash Required to Close
$36,274
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,274

Loan Terms
Initial Loan Funding
$108,296
Rehab Loan Funding
$33,800
Total Loan Commitment
$142,096
Points
$2,842
Loan Closing Costs
$4,411
Interest Carry
$7,164
Total Financing Cost
$14,417

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$948
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,948
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)
$596
Misc.
Total Loan Closing
$4,411

Residual
As Repaired Value (ARV)
$236,900
Sale Costs
%
$14,214
Property Taxes
%
$758
Property Insurance
%
$298
Interest Carry - Purchase Loan Funding
$5,686
Interest Carry - Rehab Loan Funding
$1,479
Net Exit Price
$214,466
Cash Investment
$36,274
Loan payoff
$142,096
Estimated Profit
$36,096
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.