248244

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
%
%
%
%

$30,146

Cash Investment

$27,314

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$107,290
Buyer's Premium
Purchase Closing Costs
$2,148
Loan Points
$2,253
Loan Closing Costs
$4,287
Total Acquisition Cost
$115,978
Initial Loan Funding
$85,832
Cash Required to Close
$30,146
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,146

Loan Terms
Initial Loan Funding
$85,832
Rehab Loan Funding
$26,800
Total Loan Commitment
$112,632
Points
$2,253
Loan Closing Costs
$4,287
Interest Carry
$5,679
Total Financing Cost
$12,218

Closing Costs
Deed/Transfer Tax - County
%
$397
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$751
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,148
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)
$472
Misc.
Total Loan Closing
$4,287

Residual
As Repaired Value (ARV)
$187,800
Sale Costs
%
$11,268
Property Taxes
%
$526
Property Insurance
%
$236
Interest Carry - Purchase Loan Funding
$4,506
Interest Carry - Rehab Loan Funding
$1,173
Net Exit Price
$170,092
Cash Investment
$30,146
Loan payoff
$112,632
Estimated Profit
$27,314
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.