301915

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
%
%
%
%

$33,701

Cash Investment

$32,431

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$124,290
Buyer's Premium
Purchase Closing Costs
$1,870
Loan Points
$2,611
Loan Closing Costs
$4,362
Total Acquisition Cost
$133,133
Initial Loan Funding
$99,432
Cash Required to Close
$33,701
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,701

Loan Terms
Initial Loan Funding
$99,432
Rehab Loan Funding
$31,100
Total Loan Commitment
$130,532
Points
$2,611
Loan Closing Costs
$4,362
Interest Carry
$6,581
Total Financing Cost
$13,553

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$870
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,870
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)
$547
Misc.
Total Loan Closing
$4,362

Residual
As Repaired Value (ARV)
$217,500
Sale Costs
%
$13,050
Property Taxes
%
$932
Property Insurance
%
$273
Interest Carry - Purchase Loan Funding
$5,220
Interest Carry - Rehab Loan Funding
$1,361
Net Exit Price
$196,664
Cash Investment
$33,701
Loan payoff
$130,532
Estimated Profit
$32,431
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.