248302

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
%
%
%
%

$33,628

Cash Investment

$31,943

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$123,980
Buyer's Premium
Purchase Closing Costs
$1,868
Loan Points
$2,604
Loan Closing Costs
$4,361
Total Acquisition Cost
$132,812
Initial Loan Funding
$99,184
Cash Required to Close
$33,628
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,628

Loan Terms
Initial Loan Funding
$99,184
Rehab Loan Funding
$31,000
Total Loan Commitment
$130,184
Points
$2,604
Loan Closing Costs
$4,361
Interest Carry
$6,563
Total Financing Cost
$13,528

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$868
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,868
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)
$546
Misc.
Total Loan Closing
$4,361

Residual
As Repaired Value (ARV)
$217,000
Sale Costs
%
$13,020
Property Taxes
%
$1,389
Property Insurance
%
$273
Interest Carry - Purchase Loan Funding
$5,207
Interest Carry - Rehab Loan Funding
$1,356
Net Exit Price
$195,755
Cash Investment
$33,628
Loan payoff
$130,184
Estimated Profit
$31,943
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.