301832

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
%
%
%
%

$33,397

Cash Investment

$32,097

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$122,990
Buyer's Premium
Purchase Closing Costs
$1,861
Loan Points
$2,582
Loan Closing Costs
$4,356
Total Acquisition Cost
$131,789
Initial Loan Funding
$98,392
Cash Required to Close
$33,397
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,397

Loan Terms
Initial Loan Funding
$98,392
Rehab Loan Funding
$30,700
Total Loan Commitment
$129,092
Points
$2,582
Loan Closing Costs
$4,356
Interest Carry
$6,509
Total Financing Cost
$13,447

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,861
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)
$215,200
Sale Costs
%
$12,912
Property Taxes
%
$922
Property Insurance
%
$271
Interest Carry - Purchase Loan Funding
$5,166
Interest Carry - Rehab Loan Funding
$1,343
Net Exit Price
$194,586
Cash Investment
$33,397
Loan payoff
$129,092
Estimated Profit
$32,097
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.