302298

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
%
%
%
%

$37,432

Cash Investment

$34,183

Profit

91%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$134,560
Buyer's Premium
Purchase Closing Costs
$3,288
Loan Points
$2,825
Loan Closing Costs
$4,407
Total Acquisition Cost
$145,080
Initial Loan Funding
$107,648
Cash Required to Close
$37,432
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,432

Loan Terms
Initial Loan Funding
$107,648
Rehab Loan Funding
$33,600
Total Loan Commitment
$141,248
Points
$2,825
Loan Closing Costs
$4,407
Interest Carry
$7,122
Total Financing Cost
$14,354

Closing Costs
Deed/Transfer Tax - County
%
$1,346
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$942
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,288
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)
$592
Misc.
Total Loan Closing
$4,407

Residual
As Repaired Value (ARV)
$235,500
Sale Costs
%
$14,130
Property Taxes
%
$1,090
Property Insurance
%
$296
Interest Carry - Purchase Loan Funding
$5,652
Interest Carry - Rehab Loan Funding
$1,470
Net Exit Price
$212,863
Cash Investment
$37,432
Loan payoff
$141,248
Estimated Profit
$34,183
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.