249066

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
%
%
%
%

$32,043

Cash Investment

$29,856

Profit

93%

Return On Equity

186%

Annualized ROE

Purchase Cost
Purchase Price
$117,160
Buyer's Premium
Purchase Closing Costs
$1,820
Loan Points
$2,461
Loan Closing Costs
$4,331
Total Acquisition Cost
$125,771
Initial Loan Funding
$93,728
Cash Required to Close
$32,043
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,043

Loan Terms
Initial Loan Funding
$93,728
Rehab Loan Funding
$29,300
Total Loan Commitment
$123,028
Points
$2,461
Loan Closing Costs
$4,331
Interest Carry
$6,203
Total Financing Cost
$12,994

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$820
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,820
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)
$516
Misc.
Total Loan Closing
$4,331

Residual
As Repaired Value (ARV)
$205,000
Sale Costs
%
$12,300
Property Taxes
%
$1,312
Property Insurance
%
$258
Interest Carry - Purchase Loan Funding
$4,921
Interest Carry - Rehab Loan Funding
$1,282
Net Exit Price
$184,927
Cash Investment
$32,043
Loan payoff
$123,028
Estimated Profit
$29,856
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.