249342

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
%
%
%
%

$33,218

Cash Investment

$32,056

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$122,210
Buyer's Premium
Purchase Closing Costs
$1,855
Loan Points
$2,567
Loan Closing Costs
$4,353
Total Acquisition Cost
$130,986
Initial Loan Funding
$97,768
Cash Required to Close
$33,218
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,218

Loan Terms
Initial Loan Funding
$97,768
Rehab Loan Funding
$30,600
Total Loan Commitment
$128,368
Points
$2,567
Loan Closing Costs
$4,353
Interest Carry
$6,472
Total Financing Cost
$13,392

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$855
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,855
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)
$538
Misc.
Total Loan Closing
$4,353

Residual
As Repaired Value (ARV)
$213,900
Sale Costs
%
$12,834
Property Taxes
%
$684
Property Insurance
%
$269
Interest Carry - Purchase Loan Funding
$5,133
Interest Carry - Rehab Loan Funding
$1,339
Net Exit Price
$193,641
Cash Investment
$33,218
Loan payoff
$128,368
Estimated Profit
$32,056
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.