302631

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
%
%
%
%

$33,069

Cash Investment

$29,756

Profit

90%

Return On Equity

180%

Annualized ROE

Purchase Cost
Purchase Price
$118,020
Buyer's Premium
Purchase Closing Costs
$1,826
Loan Points
$2,478
Loan Closing Costs
$5,160
Total Acquisition Cost
$127,485
Initial Loan Funding
$94,416
Cash Required to Close
$33,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,069

Loan Terms
Initial Loan Funding
$94,416
Rehab Loan Funding
$29,500
Total Loan Commitment
$123,916
Points
$2,478
Loan Closing Costs
$5,160
Interest Carry
$6,247
Total Financing Cost
$13,886

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$826
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,826
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)
$1,345
Misc.
Total Loan Closing
$5,160

Residual
As Repaired Value (ARV)
$206,500
Sale Costs
%
$12,390
Property Taxes
%
$448
Property Insurance
%
$673
Interest Carry - Purchase Loan Funding
$4,957
Interest Carry - Rehab Loan Funding
$1,291
Net Exit Price
$186,741
Cash Investment
$33,069
Loan payoff
$123,916
Estimated Profit
$29,756
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.