302240

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
%
%
%
%

$29,862

Cash Investment

$26,417

Profit

89%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$105,950
Buyer's Premium
Purchase Closing Costs
$2,165
Loan Points
$2,225
Loan Closing Costs
$4,281
Total Acquisition Cost
$114,622
Initial Loan Funding
$84,760
Cash Required to Close
$29,862
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,862

Loan Terms
Initial Loan Funding
$84,760
Rehab Loan Funding
$26,500
Total Loan Commitment
$111,260
Points
$2,225
Loan Closing Costs
$4,281
Interest Carry
$5,609
Total Financing Cost
$12,116

Closing Costs
Deed/Transfer Tax - County
%
$424
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$742
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,165
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)
$466
Misc.
Total Loan Closing
$4,281

Residual
As Repaired Value (ARV)
$185,400
Sale Costs
%
$11,124
Property Taxes
%
$895
Property Insurance
%
$233
Interest Carry - Purchase Loan Funding
$4,450
Interest Carry - Rehab Loan Funding
$1,159
Net Exit Price
$167,538
Cash Investment
$29,862
Loan payoff
$111,260
Estimated Profit
$26,417
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.