302028

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
%
%
%
%

$33,588

Cash Investment

$32,211

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$123,010
Buyer's Premium
Purchase Closing Costs
$2,046
Loan Points
$2,584
Loan Closing Costs
$4,356
Total Acquisition Cost
$131,996
Initial Loan Funding
$98,408
Cash Required to Close
$33,588
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,588

Loan Terms
Initial Loan Funding
$98,408
Rehab Loan Funding
$30,800
Total Loan Commitment
$129,208
Points
$2,584
Loan Closing Costs
$4,356
Interest Carry
$6,514
Total Financing Cost
$13,454

Closing Costs
Deed/Transfer Tax - County
%
$185
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,046
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)
$215,300
Sale Costs
%
$12,918
Property Taxes
%
$590
Property Insurance
%
$271
Interest Carry - Purchase Loan Funding
$5,166
Interest Carry - Rehab Loan Funding
$1,348
Net Exit Price
$195,007
Cash Investment
$33,588
Loan payoff
$129,208
Estimated Profit
$32,211
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.