467155

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
%
%
%
%

$35,298

Cash Investment

$33,302

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$128,950
Buyer's Premium
Purchase Closing Costs
$2,418
Loan Points
$2,707
Loan Closing Costs
$4,382
Total Acquisition Cost
$138,458
Initial Loan Funding
$103,160
Cash Required to Close
$35,298
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,298

Loan Terms
Initial Loan Funding
$103,160
Rehab Loan Funding
$32,200
Total Loan Commitment
$135,360
Points
$2,707
Loan Closing Costs
$4,382
Interest Carry
$6,825
Total Financing Cost
$13,914

Closing Costs
Deed/Transfer Tax - County
%
$516
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$903
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,418
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)
$567
Misc.
Total Loan Closing
$4,382

Residual
As Repaired Value (ARV)
$225,700
Sale Costs
%
$13,542
Property Taxes
%
$1,090
Property Insurance
%
$284
Interest Carry - Purchase Loan Funding
$5,416
Interest Carry - Rehab Loan Funding
$1,409
Net Exit Price
$203,960
Cash Investment
$35,298
Loan payoff
$135,360
Estimated Profit
$33,302
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.