461105

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
%
%
%
%

$33,584

Cash Investment

$32,213

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$123,260
Buyer's Premium
Purchase Closing Costs
$1,986
Loan Points
$2,588
Loan Closing Costs
$4,357
Total Acquisition Cost
$132,192
Initial Loan Funding
$98,608
Cash Required to Close
$33,584
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,584

Loan Terms
Initial Loan Funding
$98,608
Rehab Loan Funding
$30,800
Total Loan Commitment
$129,408
Points
$2,588
Loan Closing Costs
$4,357
Interest Carry
$6,524
Total Financing Cost
$13,470

Closing Costs
Deed/Transfer Tax - County
%
$123
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$863
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,986
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)
$542
Misc.
Total Loan Closing
$4,357

Residual
As Repaired Value (ARV)
$215,700
Sale Costs
%
$12,942
Property Taxes
%
$758
Property Insurance
%
$271
Interest Carry - Purchase Loan Funding
$5,177
Interest Carry - Rehab Loan Funding
$1,348
Net Exit Price
$195,204
Cash Investment
$33,584
Loan payoff
$129,408
Estimated Profit
$32,213
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.