301760

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
%
%
%
%

$32,853

Cash Investment

$31,311

Profit

95%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$120,640
Buyer's Premium
Purchase Closing Costs
$1,844
Loan Points
$2,534
Loan Closing Costs
$4,346
Total Acquisition Cost
$129,365
Initial Loan Funding
$96,512
Cash Required to Close
$32,853
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,853

Loan Terms
Initial Loan Funding
$96,512
Rehab Loan Funding
$30,200
Total Loan Commitment
$126,712
Points
$2,534
Loan Closing Costs
$4,346
Interest Carry
$6,388
Total Financing Cost
$13,268

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$844
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,844
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)
$531
Misc.
Total Loan Closing
$4,346

Residual
As Repaired Value (ARV)
$211,100
Sale Costs
%
$12,666
Property Taxes
%
$905
Property Insurance
%
$265
Interest Carry - Purchase Loan Funding
$5,067
Interest Carry - Rehab Loan Funding
$1,321
Net Exit Price
$190,876
Cash Investment
$32,853
Loan payoff
$126,712
Estimated Profit
$31,311
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.