302425

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
%
%
%
%

$33,558

Cash Investment

$32,143

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$123,150
Buyer's Premium
Purchase Closing Costs
$1,985
Loan Points
$2,586
Loan Closing Costs
$4,357
Total Acquisition Cost
$132,078
Initial Loan Funding
$98,520
Cash Required to Close
$33,558
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,558

Loan Terms
Initial Loan Funding
$98,520
Rehab Loan Funding
$30,800
Total Loan Commitment
$129,320
Points
$2,586
Loan Closing Costs
$4,357
Interest Carry
$6,520
Total Financing Cost
$13,463

Closing Costs
Deed/Transfer Tax - County
%
$123
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$862
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,985
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)
$542
Misc.
Total Loan Closing
$4,357

Residual
As Repaired Value (ARV)
$215,500
Sale Costs
%
$12,930
Property Taxes
%
$757
Property Insurance
%
$271
Interest Carry - Purchase Loan Funding
$5,172
Interest Carry - Rehab Loan Funding
$1,348
Net Exit Price
$195,022
Cash Investment
$33,558
Loan payoff
$129,320
Estimated Profit
$32,143
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.