302450

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

$31,364

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$120,630
Buyer's Premium
Purchase Closing Costs
$1,965
Loan Points
$2,534
Loan Closing Costs
$4,346
Total Acquisition Cost
$129,475
Initial Loan Funding
$96,504
Cash Required to Close
$32,971
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,971

Loan Terms
Initial Loan Funding
$96,504
Rehab Loan Funding
$30,200
Total Loan Commitment
$126,704
Points
$2,534
Loan Closing Costs
$4,346
Interest Carry
$6,388
Total Financing Cost
$13,268

Closing Costs
Deed/Transfer Tax - County
%
$121
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$844
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,965
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)
$531
Misc.
Total Loan Closing
$4,346

Residual
As Repaired Value (ARV)
$211,100
Sale Costs
%
$12,666
Property Taxes
%
$742
Property Insurance
%
$265
Interest Carry - Purchase Loan Funding
$5,066
Interest Carry - Rehab Loan Funding
$1,321
Net Exit Price
$191,039
Cash Investment
$32,971
Loan payoff
$126,704
Estimated Profit
$31,364
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.