302116

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
%
%
%
%

$29,594

Cash Investment

$26,739

Profit

90%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$106,620
Buyer's Premium
Purchase Closing Costs
$1,746
Loan Points
$2,240
Loan Closing Costs
$4,284
Total Acquisition Cost
$114,890
Initial Loan Funding
$85,296
Cash Required to Close
$29,594
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,594

Loan Terms
Initial Loan Funding
$85,296
Rehab Loan Funding
$26,700
Total Loan Commitment
$111,996
Points
$2,240
Loan Closing Costs
$4,284
Interest Carry
$5,646
Total Financing Cost
$12,170

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$746
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,746
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)
$469
Misc.
Total Loan Closing
$4,284

Residual
As Repaired Value (ARV)
$186,600
Sale Costs
%
$11,196
Property Taxes
%
$1,194
Property Insurance
%
$235
Interest Carry - Purchase Loan Funding
$4,478
Interest Carry - Rehab Loan Funding
$1,168
Net Exit Price
$168,329
Cash Investment
$29,594
Loan payoff
$111,996
Estimated Profit
$26,739
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.