253437

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
%
%
%
%

$33,499

Cash Investment

$31,640

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$122,900
Buyer's Premium
Purchase Closing Costs
$1,983
Loan Points
$2,580
Loan Closing Costs
$4,356
Total Acquisition Cost
$131,819
Initial Loan Funding
$98,320
Cash Required to Close
$33,499
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,499

Loan Terms
Initial Loan Funding
$98,320
Rehab Loan Funding
$30,700
Total Loan Commitment
$129,020
Points
$2,580
Loan Closing Costs
$4,356
Interest Carry
$6,505
Total Financing Cost
$13,441

Closing Costs
Deed/Transfer Tax - County
%
$123
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$860
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,983
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)
$541
Misc.
Total Loan Closing
$4,356

Residual
As Repaired Value (ARV)
$215,100
Sale Costs
%
$12,906
Property Taxes
%
$1,260
Property Insurance
%
$270
Interest Carry - Purchase Loan Funding
$5,162
Interest Carry - Rehab Loan Funding
$1,343
Net Exit Price
$194,159
Cash Investment
$33,499
Loan payoff
$129,020
Estimated Profit
$31,640
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.