248312

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
%
%
%
%

$30,300

Cash Investment

$27,684

Profit

91%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$109,660
Buyer's Premium
Purchase Closing Costs
$1,768
Loan Points
$2,303
Loan Closing Costs
$4,298
Total Acquisition Cost
$118,028
Initial Loan Funding
$87,728
Cash Required to Close
$30,300
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,300

Loan Terms
Initial Loan Funding
$87,728
Rehab Loan Funding
$27,400
Total Loan Commitment
$115,128
Points
$2,303
Loan Closing Costs
$4,298
Interest Carry
$5,804
Total Financing Cost
$12,405

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$768
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,768
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)
$191,900
Sale Costs
%
$11,514
Property Taxes
%
$1,228
Property Insurance
%
$241
Interest Carry - Purchase Loan Funding
$4,606
Interest Carry - Rehab Loan Funding
$1,199
Net Exit Price
$173,112
Cash Investment
$30,300
Loan payoff
$115,128
Estimated Profit
$27,684
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.