248256

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
%
%
%
%

$32,315

Cash Investment

$30,244

Profit

94%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$118,330
Buyer's Premium
Purchase Closing Costs
$1,828
Loan Points
$2,485
Loan Closing Costs
$4,336
Total Acquisition Cost
$126,979
Initial Loan Funding
$94,664
Cash Required to Close
$32,315
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,315

Loan Terms
Initial Loan Funding
$94,664
Rehab Loan Funding
$29,600
Total Loan Commitment
$124,264
Points
$2,485
Loan Closing Costs
$4,336
Interest Carry
$6,265
Total Financing Cost
$13,086

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$828
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,828
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)
$521
Misc.
Total Loan Closing
$4,336

Residual
As Repaired Value (ARV)
$207,100
Sale Costs
%
$12,426
Property Taxes
%
$1,325
Property Insurance
%
$260
Interest Carry - Purchase Loan Funding
$4,970
Interest Carry - Rehab Loan Funding
$1,295
Net Exit Price
$186,824
Cash Investment
$32,315
Loan payoff
$124,264
Estimated Profit
$30,244
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.