302559

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
%
%
%
%

$34,300

Cash Investment

$31,252

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$123,160
Buyer's Premium
Purchase Closing Costs
$1,862
Loan Points
$2,587
Loan Closing Costs
$5,219
Total Acquisition Cost
$132,828
Initial Loan Funding
$98,528
Cash Required to Close
$34,300
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,300

Loan Terms
Initial Loan Funding
$98,528
Rehab Loan Funding
$30,800
Total Loan Commitment
$129,328
Points
$2,587
Loan Closing Costs
$5,219
Interest Carry
$6,520
Total Financing Cost
$14,326

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$862
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,862
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)
$1,404
Misc.
Total Loan Closing
$5,219

Residual
As Repaired Value (ARV)
$215,500
Sale Costs
%
$12,930
Property Taxes
%
$468
Property Insurance
%
$702
Interest Carry - Purchase Loan Funding
$5,173
Interest Carry - Rehab Loan Funding
$1,348
Net Exit Price
$194,880
Cash Investment
$34,300
Loan payoff
$129,328
Estimated Profit
$31,252
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.