521646

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
%
%
%
%

$36,047

Cash Investment

$35,014

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$134,390
Buyer's Premium
Purchase Closing Costs
$1,941
Loan Points
$2,822
Loan Closing Costs
$4,406
Total Acquisition Cost
$143,559
Initial Loan Funding
$107,512
Cash Required to Close
$36,047
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$36,047

Loan Terms
Initial Loan Funding
$107,512
Rehab Loan Funding
$33,600
Total Loan Commitment
$141,112
Points
$2,822
Loan Closing Costs
$4,406
Interest Carry
$7,114
Total Financing Cost
$14,343

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$941
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,941
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)
$591
Misc.
Total Loan Closing
$4,406

Residual
As Repaired Value (ARV)
$235,200
Sale Costs
%
$14,112
Property Taxes
%
$1,505
Property Insurance
%
$296
Interest Carry - Purchase Loan Funding
$5,644
Interest Carry - Rehab Loan Funding
$1,470
Net Exit Price
$212,173
Cash Investment
$36,047
Loan payoff
$141,112
Estimated Profit
$35,014
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.