252415

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
%
%
%
%

$33,320

Cash Investment

$31,446

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$122,650
Buyer's Premium
Purchase Closing Costs
$1,859
Loan Points
$2,576
Loan Closing Costs
$4,355
Total Acquisition Cost
$131,440
Initial Loan Funding
$98,120
Cash Required to Close
$33,320
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,320

Loan Terms
Initial Loan Funding
$98,120
Rehab Loan Funding
$30,700
Total Loan Commitment
$128,820
Points
$2,576
Loan Closing Costs
$4,355
Interest Carry
$6,494
Total Financing Cost
$13,425

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$859
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,859
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)
$540
Misc.
Total Loan Closing
$4,355

Residual
As Repaired Value (ARV)
$214,600
Sale Costs
%
$12,876
Property Taxes
%
$1,374
Property Insurance
%
$270
Interest Carry - Purchase Loan Funding
$5,151
Interest Carry - Rehab Loan Funding
$1,343
Net Exit Price
$193,586
Cash Investment
$33,320
Loan payoff
$128,820
Estimated Profit
$31,446
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.