302645

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
%
%
%
%

$35,710

Cash Investment

$32,942

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$129,050
Buyer's Premium
Purchase Closing Costs
$1,903
Loan Points
$2,711
Loan Closing Costs
$5,286
Total Acquisition Cost
$138,950
Initial Loan Funding
$103,240
Cash Required to Close
$35,710
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,710

Loan Terms
Initial Loan Funding
$103,240
Rehab Loan Funding
$32,300
Total Loan Commitment
$135,540
Points
$2,711
Loan Closing Costs
$5,286
Interest Carry
$6,833
Total Financing Cost
$14,830

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$903
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,903
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)
$1,471
Misc.
Total Loan Closing
$5,286

Residual
As Repaired Value (ARV)
$225,800
Sale Costs
%
$13,548
Property Taxes
%
$490
Property Insurance
%
$736
Interest Carry - Purchase Loan Funding
$5,420
Interest Carry - Rehab Loan Funding
$1,413
Net Exit Price
$204,193
Cash Investment
$35,710
Loan payoff
$135,540
Estimated Profit
$32,942
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.