251368

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
%
%
%
%

$33,033

Cash Investment

$31,047

Profit

94%

Return On Equity

188%

Annualized ROE

Purchase Cost
Purchase Price
$120,900
Buyer's Premium
Purchase Closing Costs
$1,967
Loan Points
$2,538
Loan Closing Costs
$4,347
Total Acquisition Cost
$129,753
Initial Loan Funding
$96,720
Cash Required to Close
$33,033
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,033

Loan Terms
Initial Loan Funding
$96,720
Rehab Loan Funding
$30,200
Total Loan Commitment
$126,920
Points
$2,538
Loan Closing Costs
$4,347
Interest Carry
$6,399
Total Financing Cost
$13,284

Closing Costs
Deed/Transfer Tax - County
%
$121
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$846
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,967
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)
$532
Misc.
Total Loan Closing
$4,347

Residual
As Repaired Value (ARV)
$211,600
Sale Costs
%
$12,696
Property Taxes
%
$1,239
Property Insurance
%
$266
Interest Carry - Purchase Loan Funding
$5,078
Interest Carry - Rehab Loan Funding
$1,321
Net Exit Price
$191,000
Cash Investment
$33,033
Loan payoff
$126,920
Estimated Profit
$31,047
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.