460036

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
%
%
%
%

$33,467

Cash Investment

$30,941

Profit

93%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$121,200
Buyer's Premium
Purchase Closing Costs
$2,333
Loan Points
$2,545
Loan Closing Costs
$4,348
Total Acquisition Cost
$130,427
Initial Loan Funding
$96,960
Cash Required to Close
$33,467
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,467

Loan Terms
Initial Loan Funding
$96,960
Rehab Loan Funding
$30,300
Total Loan Commitment
$127,260
Points
$2,545
Loan Closing Costs
$4,348
Interest Carry
$6,416
Total Financing Cost
$13,310

Closing Costs
Deed/Transfer Tax - County
%
$485
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$848
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,333
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)
$533
Misc.
Total Loan Closing
$4,348

Residual
As Repaired Value (ARV)
$212,100
Sale Costs
%
$12,726
Property Taxes
%
$1,024
Property Insurance
%
$267
Interest Carry - Purchase Loan Funding
$5,090
Interest Carry - Rehab Loan Funding
$1,326
Net Exit Price
$191,667
Cash Investment
$33,467
Loan payoff
$127,260
Estimated Profit
$30,941
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.