248656

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
%
%
%
%

$30,971

Cash Investment

$29,235

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$112,550
Buyer's Premium
Purchase Closing Costs
$1,788
Loan Points
$2,363
Loan Closing Costs
$4,310
Total Acquisition Cost
$121,011
Initial Loan Funding
$90,040
Cash Required to Close
$30,971
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,971

Loan Terms
Initial Loan Funding
$90,040
Rehab Loan Funding
$28,100
Total Loan Commitment
$118,140
Points
$2,363
Loan Closing Costs
$4,310
Interest Carry
$5,956
Total Financing Cost
$12,629

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$788
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,788
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)
$495
Misc.
Total Loan Closing
$4,310

Residual
As Repaired Value (ARV)
$197,000
Sale Costs
%
$11,820
Property Taxes
%
$630
Property Insurance
%
$248
Interest Carry - Purchase Loan Funding
$4,727
Interest Carry - Rehab Loan Funding
$1,229
Net Exit Price
$178,346
Cash Investment
$30,971
Loan payoff
$118,140
Estimated Profit
$29,235
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.