248883

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
%
%
%
%

$31,413

Cash Investment

$29,117

Profit

93%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$114,450
Buyer's Premium
Purchase Closing Costs
$1,801
Loan Points
$2,403
Loan Closing Costs
$4,319
Total Acquisition Cost
$122,973
Initial Loan Funding
$91,560
Cash Required to Close
$31,413
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,413

Loan Terms
Initial Loan Funding
$91,560
Rehab Loan Funding
$28,600
Total Loan Commitment
$120,160
Points
$2,403
Loan Closing Costs
$4,319
Interest Carry
$6,058
Total Financing Cost
$12,780

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$801
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,801
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)
$504
Misc.
Total Loan Closing
$4,319

Residual
As Repaired Value (ARV)
$200,300
Sale Costs
%
$12,018
Property Taxes
%
$1,282
Property Insurance
%
$252
Interest Carry - Purchase Loan Funding
$4,807
Interest Carry - Rehab Loan Funding
$1,251
Net Exit Price
$180,690
Cash Investment
$31,413
Loan payoff
$120,160
Estimated Profit
$29,117
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.