302197

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
%
%
%
%

$33,556

Cash Investment

$32,176

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$122,880
Buyer's Premium
Purchase Closing Costs
$2,044
Loan Points
$2,580
Loan Closing Costs
$4,356
Total Acquisition Cost
$131,860
Initial Loan Funding
$98,304
Cash Required to Close
$33,556
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,556

Loan Terms
Initial Loan Funding
$98,304
Rehab Loan Funding
$30,700
Total Loan Commitment
$129,004
Points
$2,580
Loan Closing Costs
$4,356
Interest Carry
$6,504
Total Financing Cost
$13,440

Closing Costs
Deed/Transfer Tax - County
%
$184
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$860
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,044
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)
$215,000
Sale Costs
%
$12,900
Property Taxes
%
$590
Property Insurance
%
$270
Interest Carry - Purchase Loan Funding
$5,161
Interest Carry - Rehab Loan Funding
$1,343
Net Exit Price
$194,736
Cash Investment
$33,556
Loan payoff
$129,004
Estimated Profit
$32,176
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.