302210

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
%
%
%
%

$30,013

Cash Investment

$27,125

Profit

90%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$107,960
Buyer's Premium
Purchase Closing Costs
$1,864
Loan Points
$2,267
Loan Closing Costs
$4,290
Total Acquisition Cost
$116,381
Initial Loan Funding
$86,368
Cash Required to Close
$30,013
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,013

Loan Terms
Initial Loan Funding
$86,368
Rehab Loan Funding
$27,000
Total Loan Commitment
$113,368
Points
$2,267
Loan Closing Costs
$4,290
Interest Carry
$5,716
Total Financing Cost
$12,273

Closing Costs
Deed/Transfer Tax - County
%
$108
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$756
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,864
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)
$475
Misc.
Total Loan Closing
$4,290

Residual
As Repaired Value (ARV)
$188,900
Sale Costs
%
$11,334
Property Taxes
%
$1,107
Property Insurance
%
$238
Interest Carry - Purchase Loan Funding
$4,534
Interest Carry - Rehab Loan Funding
$1,181
Net Exit Price
$170,506
Cash Investment
$30,013
Loan payoff
$113,368
Estimated Profit
$27,125
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.