248214

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
%
%
%
%

$30,340

Cash Investment

$27,676

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$109,830
Buyer's Premium
Purchase Closing Costs
$1,769
Loan Points
$2,307
Loan Closing Costs
$4,298
Total Acquisition Cost
$118,204
Initial Loan Funding
$87,864
Cash Required to Close
$30,340
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,340

Loan Terms
Initial Loan Funding
$87,864
Rehab Loan Funding
$27,500
Total Loan Commitment
$115,364
Points
$2,307
Loan Closing Costs
$4,298
Interest Carry
$5,816
Total Financing Cost
$12,422

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$769
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,769
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)
$483
Misc.
Total Loan Closing
$4,298

Residual
As Repaired Value (ARV)
$192,200
Sale Costs
%
$11,532
Property Taxes
%
$1,230
Property Insurance
%
$242
Interest Carry - Purchase Loan Funding
$4,613
Interest Carry - Rehab Loan Funding
$1,203
Net Exit Price
$173,380
Cash Investment
$30,340
Loan payoff
$115,364
Estimated Profit
$27,676
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.