302123

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
%
%
%
%

$37,493

Cash Investment

$36,284

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$139,050
Buyer's Premium
Purchase Closing Costs
$2,335
Loan Points
$2,921
Loan Closing Costs
$4,427
Total Acquisition Cost
$148,733
Initial Loan Funding
$111,240
Cash Required to Close
$37,493
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,493

Loan Terms
Initial Loan Funding
$111,240
Rehab Loan Funding
$34,800
Total Loan Commitment
$146,040
Points
$2,921
Loan Closing Costs
$4,427
Interest Carry
$7,363
Total Financing Cost
$14,710

Closing Costs
Deed/Transfer Tax - County
%
$362
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$973
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,335
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)
$612
Misc.
Total Loan Closing
$4,427

Residual
As Repaired Value (ARV)
$243,300
Sale Costs
%
$14,598
Property Taxes
%
$1,217
Property Insurance
%
$306
Interest Carry - Purchase Loan Funding
$5,840
Interest Carry - Rehab Loan Funding
$1,523
Net Exit Price
$219,817
Cash Investment
$37,493
Loan payoff
$146,040
Estimated Profit
$36,284
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.