252015

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
%
%
%
%

$34,032

Cash Investment

$32,454

Profit

95%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$125,720
Buyer's Premium
Purchase Closing Costs
$1,880
Loan Points
$2,640
Loan Closing Costs
$4,368
Total Acquisition Cost
$134,608
Initial Loan Funding
$100,576
Cash Required to Close
$34,032
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,032

Loan Terms
Initial Loan Funding
$100,576
Rehab Loan Funding
$31,400
Total Loan Commitment
$131,976
Points
$2,640
Loan Closing Costs
$4,368
Interest Carry
$6,654
Total Financing Cost
$13,662

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,880
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)
$553
Misc.
Total Loan Closing
$4,368

Residual
As Repaired Value (ARV)
$220,000
Sale Costs
%
$13,200
Property Taxes
%
$1,408
Property Insurance
%
$277
Interest Carry - Purchase Loan Funding
$5,280
Interest Carry - Rehab Loan Funding
$1,374
Net Exit Price
$198,461
Cash Investment
$34,032
Loan payoff
$131,976
Estimated Profit
$32,454
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.