464833

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
%
%
%
%

$34,740

Cash Investment

$32,551

Profit

94%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$126,590
Buyer's Premium
Purchase Closing Costs
$2,392
Loan Points
$2,657
Loan Closing Costs
$4,372
Total Acquisition Cost
$136,012
Initial Loan Funding
$101,272
Cash Required to Close
$34,740
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,740

Loan Terms
Initial Loan Funding
$101,272
Rehab Loan Funding
$31,600
Total Loan Commitment
$132,872
Points
$2,657
Loan Closing Costs
$4,372
Interest Carry
$6,699
Total Financing Cost
$13,729

Closing Costs
Deed/Transfer Tax - County
%
$506
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$886
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,392
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)
$221,500
Sale Costs
%
$13,290
Property Taxes
%
$1,070
Property Insurance
%
$278
Interest Carry - Purchase Loan Funding
$5,317
Interest Carry - Rehab Loan Funding
$1,383
Net Exit Price
$200,163
Cash Investment
$34,740
Loan payoff
$132,872
Estimated Profit
$32,551
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.