302328

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
%
%
%
%

$32,971

Cash Investment

$30,271

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$119,100
Buyer's Premium
Purchase Closing Costs
$2,310
Loan Points
$2,502
Loan Closing Costs
$4,339
Total Acquisition Cost
$128,251
Initial Loan Funding
$95,280
Cash Required to Close
$32,971
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,971

Loan Terms
Initial Loan Funding
$95,280
Rehab Loan Funding
$29,800
Total Loan Commitment
$125,080
Points
$2,502
Loan Closing Costs
$4,339
Interest Carry
$6,306
Total Financing Cost
$13,147

Closing Costs
Deed/Transfer Tax - County
%
$476
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$834
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,310
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)
$524
Misc.
Total Loan Closing
$4,339

Residual
As Repaired Value (ARV)
$208,400
Sale Costs
%
$12,504
Property Taxes
%
$1,006
Property Insurance
%
$262
Interest Carry - Purchase Loan Funding
$5,002
Interest Carry - Rehab Loan Funding
$1,304
Net Exit Price
$188,322
Cash Investment
$32,971
Loan payoff
$125,080
Estimated Profit
$30,271
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.