302603

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
%
%
%
%

$34,185

Cash Investment

$31,128

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$122,680
Buyer's Premium
Purchase Closing Costs
$1,859
Loan Points
$2,577
Loan Closing Costs
$5,214
Total Acquisition Cost
$132,329
Initial Loan Funding
$98,144
Cash Required to Close
$34,185
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,185

Loan Terms
Initial Loan Funding
$98,144
Rehab Loan Funding
$30,700
Total Loan Commitment
$128,844
Points
$2,577
Loan Closing Costs
$5,214
Interest Carry
$6,496
Total Financing Cost
$14,286

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$859
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,859
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)
$1,399
Misc.
Total Loan Closing
$5,214

Residual
As Repaired Value (ARV)
$214,700
Sale Costs
%
$12,882
Property Taxes
%
$466
Property Insurance
%
$699
Interest Carry - Purchase Loan Funding
$5,153
Interest Carry - Rehab Loan Funding
$1,343
Net Exit Price
$194,157
Cash Investment
$34,185
Loan payoff
$128,844
Estimated Profit
$31,128
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.