302485

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
%
%
%
%

$33,564

Cash Investment

$30,455

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$120,090
Buyer's Premium
Purchase Closing Costs
$1,841
Loan Points
$2,521
Loan Closing Costs
$5,184
Total Acquisition Cost
$129,636
Initial Loan Funding
$96,072
Cash Required to Close
$33,564
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,564

Loan Terms
Initial Loan Funding
$96,072
Rehab Loan Funding
$30,000
Total Loan Commitment
$126,072
Points
$2,521
Loan Closing Costs
$5,184
Interest Carry
$6,356
Total Financing Cost
$14,062

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$841
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,841
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)
$1,369
Misc.
Total Loan Closing
$5,184

Residual
As Repaired Value (ARV)
$210,200
Sale Costs
%
$12,612
Property Taxes
%
$456
Property Insurance
%
$685
Interest Carry - Purchase Loan Funding
$5,044
Interest Carry - Rehab Loan Funding
$1,313
Net Exit Price
$190,091
Cash Investment
$33,564
Loan payoff
$126,072
Estimated Profit
$30,455
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.