302732

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
%
%
%
%

$34,078

Cash Investment

$30,971

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$122,230
Buyer's Premium
Purchase Closing Costs
$1,856
Loan Points
$2,568
Loan Closing Costs
$5,208
Total Acquisition Cost
$131,862
Initial Loan Funding
$97,784
Cash Required to Close
$34,078
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$34,078

Loan Terms
Initial Loan Funding
$97,784
Rehab Loan Funding
$30,600
Total Loan Commitment
$128,384
Points
$2,568
Loan Closing Costs
$5,208
Interest Carry
$6,472
Total Financing Cost
$14,249

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$856
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,856
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)
$1,393
Misc.
Total Loan Closing
$5,208

Residual
As Repaired Value (ARV)
$213,900
Sale Costs
%
$12,834
Property Taxes
%
$464
Property Insurance
%
$697
Interest Carry - Purchase Loan Funding
$5,134
Interest Carry - Rehab Loan Funding
$1,339
Net Exit Price
$193,432
Cash Investment
$34,078
Loan payoff
$128,384
Estimated Profit
$30,971
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.