301789

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
%
%
%
%

$33,274

Cash Investment

$31,930

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$122,460
Buyer's Premium
Purchase Closing Costs
$1,857
Loan Points
$2,571
Loan Closing Costs
$4,354
Total Acquisition Cost
$131,242
Initial Loan Funding
$97,968
Cash Required to Close
$33,274
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,274

Loan Terms
Initial Loan Funding
$97,968
Rehab Loan Funding
$30,600
Total Loan Commitment
$128,568
Points
$2,571
Loan Closing Costs
$4,354
Interest Carry
$6,482
Total Financing Cost
$13,407

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$857
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,857
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)
$539
Misc.
Total Loan Closing
$4,354

Residual
As Repaired Value (ARV)
$214,300
Sale Costs
%
$12,858
Property Taxes
%
$918
Property Insurance
%
$269
Interest Carry - Purchase Loan Funding
$5,143
Interest Carry - Rehab Loan Funding
$1,339
Net Exit Price
$193,772
Cash Investment
$33,274
Loan payoff
$128,568
Estimated Profit
$31,930
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.