248287

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
%
%
%
%

$31,227

Cash Investment

$28,880

Profit

93%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$113,650
Buyer's Premium
Purchase Closing Costs
$1,796
Loan Points
$2,386
Loan Closing Costs
$4,315
Total Acquisition Cost
$122,147
Initial Loan Funding
$90,920
Cash Required to Close
$31,227
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,227

Loan Terms
Initial Loan Funding
$90,920
Rehab Loan Funding
$28,400
Total Loan Commitment
$119,320
Points
$2,386
Loan Closing Costs
$4,315
Interest Carry
$6,016
Total Financing Cost
$12,717

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$796
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,796
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)
$500
Misc.
Total Loan Closing
$4,315

Residual
As Repaired Value (ARV)
$198,900
Sale Costs
%
$11,934
Property Taxes
%
$1,273
Property Insurance
%
$250
Interest Carry - Purchase Loan Funding
$4,773
Interest Carry - Rehab Loan Funding
$1,243
Net Exit Price
$179,427
Cash Investment
$31,227
Loan payoff
$119,320
Estimated Profit
$28,880
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.