302709

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
%
%
%
%

$31,772

Cash Investment

$28,189

Profit

89%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$112,600
Buyer's Premium
Purchase Closing Costs
$1,788
Loan Points
$2,366
Loan Closing Costs
$5,099
Total Acquisition Cost
$121,852
Initial Loan Funding
$90,080
Cash Required to Close
$31,772
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,772

Loan Terms
Initial Loan Funding
$90,080
Rehab Loan Funding
$28,200
Total Loan Commitment
$118,280
Points
$2,366
Loan Closing Costs
$5,099
Interest Carry
$5,963
Total Financing Cost
$13,427

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$788
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,788
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)
$1,284
Misc.
Total Loan Closing
$5,099

Residual
As Repaired Value (ARV)
$197,100
Sale Costs
%
$11,826
Property Taxes
%
$428
Property Insurance
%
$642
Interest Carry - Purchase Loan Funding
$4,729
Interest Carry - Rehab Loan Funding
$1,234
Net Exit Price
$178,241
Cash Investment
$31,772
Loan payoff
$118,280
Estimated Profit
$28,189
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.