302597

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
%
%
%
%

$33,758

Cash Investment

$30,678

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$120,900
Buyer's Premium
Purchase Closing Costs
$1,846
Loan Points
$2,538
Loan Closing Costs
$5,193
Total Acquisition Cost
$130,478
Initial Loan Funding
$96,720
Cash Required to Close
$33,758
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,758

Loan Terms
Initial Loan Funding
$96,720
Rehab Loan Funding
$30,200
Total Loan Commitment
$126,920
Points
$2,538
Loan Closing Costs
$5,193
Interest Carry
$6,399
Total Financing Cost
$14,131

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$846
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,846
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)
$1,378
Misc.
Total Loan Closing
$5,193

Residual
As Repaired Value (ARV)
$211,600
Sale Costs
%
$12,696
Property Taxes
%
$459
Property Insurance
%
$689
Interest Carry - Purchase Loan Funding
$5,078
Interest Carry - Rehab Loan Funding
$1,321
Net Exit Price
$191,356
Cash Investment
$33,758
Loan payoff
$126,920
Estimated Profit
$30,678
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.