301837

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
%
%
%
%

$35,669

Cash Investment

$34,969

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$132,760
Buyer's Premium
Purchase Closing Costs
$1,929
Loan Points
$2,788
Loan Closing Costs
$4,399
Total Acquisition Cost
$141,877
Initial Loan Funding
$106,208
Cash Required to Close
$35,669
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,669

Loan Terms
Initial Loan Funding
$106,208
Rehab Loan Funding
$33,200
Total Loan Commitment
$139,408
Points
$2,788
Loan Closing Costs
$4,399
Interest Carry
$7,028
Total Financing Cost
$14,216

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$929
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,929
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)
$584
Misc.
Total Loan Closing
$4,399

Residual
As Repaired Value (ARV)
$232,300
Sale Costs
%
$13,938
Property Taxes
%
$996
Property Insurance
%
$292
Interest Carry - Purchase Loan Funding
$5,576
Interest Carry - Rehab Loan Funding
$1,453
Net Exit Price
$210,046
Cash Investment
$35,669
Loan payoff
$139,408
Estimated Profit
$34,969
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.