248888

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
%
%
%
%

$32,352

Cash Investment

$30,353

Profit

94%

Return On Equity

188%

Annualized ROE

Purchase Cost
Purchase Price
$118,490
Buyer's Premium
Purchase Closing Costs
$1,829
Loan Points
$2,488
Loan Closing Costs
$4,336
Total Acquisition Cost
$127,144
Initial Loan Funding
$94,792
Cash Required to Close
$32,352
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,352

Loan Terms
Initial Loan Funding
$94,792
Rehab Loan Funding
$29,600
Total Loan Commitment
$124,392
Points
$2,488
Loan Closing Costs
$4,336
Interest Carry
$6,272
Total Financing Cost
$13,096

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$829
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,829
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)
$521
Misc.
Total Loan Closing
$4,336

Residual
As Repaired Value (ARV)
$207,400
Sale Costs
%
$12,444
Property Taxes
%
$1,327
Property Insurance
%
$261
Interest Carry - Purchase Loan Funding
$4,977
Interest Carry - Rehab Loan Funding
$1,295
Net Exit Price
$187,097
Cash Investment
$32,352
Loan payoff
$124,392
Estimated Profit
$30,353
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.