302652

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
%
%
%
%

$32,268

Cash Investment

$28,793

Profit

89%

Return On Equity

178%

Annualized ROE

Purchase Cost
Purchase Price
$114,670
Buyer's Premium
Purchase Closing Costs
$1,803
Loan Points
$2,409
Loan Closing Costs
$5,122
Total Acquisition Cost
$124,004
Initial Loan Funding
$91,736
Cash Required to Close
$32,268
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,268

Loan Terms
Initial Loan Funding
$91,736
Rehab Loan Funding
$28,700
Total Loan Commitment
$120,436
Points
$2,409
Loan Closing Costs
$5,122
Interest Carry
$6,072
Total Financing Cost
$13,603

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$803
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,803
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)
$1,307
Misc.
Total Loan Closing
$5,122

Residual
As Repaired Value (ARV)
$200,700
Sale Costs
%
$12,042
Property Taxes
%
$436
Property Insurance
%
$654
Interest Carry - Purchase Loan Funding
$4,816
Interest Carry - Rehab Loan Funding
$1,256
Net Exit Price
$181,497
Cash Investment
$32,268
Loan payoff
$120,436
Estimated Profit
$28,793
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.