251000

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
%
%
%
%

$32,873

Cash Investment

$30,773

Profit

94%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$120,210
Buyer's Premium
Purchase Closing Costs
$1,962
Loan Points
$2,525
Loan Closing Costs
$4,344
Total Acquisition Cost
$129,041
Initial Loan Funding
$96,168
Cash Required to Close
$32,873
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,873

Loan Terms
Initial Loan Funding
$96,168
Rehab Loan Funding
$30,100
Total Loan Commitment
$126,268
Points
$2,525
Loan Closing Costs
$4,344
Interest Carry
$6,366
Total Financing Cost
$13,235

Closing Costs
Deed/Transfer Tax - County
%
$120
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$841
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,962
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)
$529
Misc.
Total Loan Closing
$4,344

Residual
As Repaired Value (ARV)
$210,400
Sale Costs
%
$12,624
Property Taxes
%
$1,232
Property Insurance
%
$264
Interest Carry - Purchase Loan Funding
$5,049
Interest Carry - Rehab Loan Funding
$1,317
Net Exit Price
$189,914
Cash Investment
$32,873
Loan payoff
$126,268
Estimated Profit
$30,773
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.