248831

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
%
%
%
%

$30,810

Cash Investment

$28,247

Profit

92%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$111,850
Buyer's Premium
Purchase Closing Costs
$1,783
Loan Points
$2,350
Loan Closing Costs
$4,307
Total Acquisition Cost
$120,290
Initial Loan Funding
$89,480
Cash Required to Close
$30,810
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,810

Loan Terms
Initial Loan Funding
$89,480
Rehab Loan Funding
$28,000
Total Loan Commitment
$117,480
Points
$2,350
Loan Closing Costs
$4,307
Interest Carry
$5,923
Total Financing Cost
$12,579

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$783
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,783
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)
$492
Misc.
Total Loan Closing
$4,307

Residual
As Repaired Value (ARV)
$195,700
Sale Costs
%
$11,742
Property Taxes
%
$1,253
Property Insurance
%
$246
Interest Carry - Purchase Loan Funding
$4,698
Interest Carry - Rehab Loan Funding
$1,225
Net Exit Price
$176,537
Cash Investment
$30,810
Loan payoff
$117,480
Estimated Profit
$28,247
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.