521683

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
%
%
%
%

$35,609

Cash Investment

$33,618

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$130,260
Buyer's Premium
Purchase Closing Costs
$2,433
Loan Points
$2,736
Loan Closing Costs
$4,388
Total Acquisition Cost
$139,817
Initial Loan Funding
$104,208
Cash Required to Close
$35,609
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,609

Loan Terms
Initial Loan Funding
$104,208
Rehab Loan Funding
$32,600
Total Loan Commitment
$136,808
Points
$2,736
Loan Closing Costs
$4,388
Interest Carry
$6,897
Total Financing Cost
$14,021

Closing Costs
Deed/Transfer Tax - County
%
$521
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$912
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,433
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)
$573
Misc.
Total Loan Closing
$4,388

Residual
As Repaired Value (ARV)
$228,000
Sale Costs
%
$13,680
Property Taxes
%
$1,101
Property Insurance
%
$287
Interest Carry - Purchase Loan Funding
$5,471
Interest Carry - Rehab Loan Funding
$1,426
Net Exit Price
$206,036
Cash Investment
$35,609
Loan payoff
$136,808
Estimated Profit
$33,618
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.