252524

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
%
%
%
%

$33,191

Cash Investment

$31,409

Profit

95%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$122,100
Buyer's Premium
Purchase Closing Costs
$1,855
Loan Points
$2,564
Loan Closing Costs
$4,352
Total Acquisition Cost
$130,871
Initial Loan Funding
$97,680
Cash Required to Close
$33,191
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,191

Loan Terms
Initial Loan Funding
$97,680
Rehab Loan Funding
$30,500
Total Loan Commitment
$128,180
Points
$2,564
Loan Closing Costs
$4,352
Interest Carry
$6,463
Total Financing Cost
$13,378

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)
$537
Misc.
Total Loan Closing
$4,352

Residual
As Repaired Value (ARV)
$213,700
Sale Costs
%
$12,822
Property Taxes
%
$1,368
Property Insurance
%
$269
Interest Carry - Purchase Loan Funding
$5,128
Interest Carry - Rehab Loan Funding
$1,334
Net Exit Price
$192,779
Cash Investment
$33,191
Loan payoff
$128,180
Estimated Profit
$31,409
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.