460721

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
%
%
%
%

$33,538

Cash Investment

$32,168

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$122,800
Buyer's Premium
Purchase Closing Costs
$2,044
Loan Points
$2,579
Loan Closing Costs
$4,355
Total Acquisition Cost
$131,778
Initial Loan Funding
$98,240
Cash Required to Close
$33,538
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,538

Loan Terms
Initial Loan Funding
$98,240
Rehab Loan Funding
$30,700
Total Loan Commitment
$128,940
Points
$2,579
Loan Closing Costs
$4,355
Interest Carry
$6,501
Total Financing Cost
$13,435

Closing Costs
Deed/Transfer Tax - County
%
$184
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$860
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,044
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)
$540
Misc.
Total Loan Closing
$4,355

Residual
As Repaired Value (ARV)
$214,900
Sale Costs
%
$12,894
Property Taxes
%
$589
Property Insurance
%
$270
Interest Carry - Purchase Loan Funding
$5,158
Interest Carry - Rehab Loan Funding
$1,343
Net Exit Price
$194,646
Cash Investment
$33,538
Loan payoff
$128,940
Estimated Profit
$32,168
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.