249467

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
%
%
%
%

$32,129

Cash Investment

$30,007

Profit

93%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$117,530
Buyer's Premium
Purchase Closing Costs
$1,823
Loan Points
$2,468
Loan Closing Costs
$4,332
Total Acquisition Cost
$126,153
Initial Loan Funding
$94,024
Cash Required to Close
$32,129
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,129

Loan Terms
Initial Loan Funding
$94,024
Rehab Loan Funding
$29,400
Total Loan Commitment
$123,424
Points
$2,468
Loan Closing Costs
$4,332
Interest Carry
$6,223
Total Financing Cost
$13,023

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$823
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,823
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)
$517
Misc.
Total Loan Closing
$4,332

Residual
As Repaired Value (ARV)
$205,700
Sale Costs
%
$12,342
Property Taxes
%
$1,316
Property Insurance
%
$259
Interest Carry - Purchase Loan Funding
$4,936
Interest Carry - Rehab Loan Funding
$1,286
Net Exit Price
$185,561
Cash Investment
$32,129
Loan payoff
$123,424
Estimated Profit
$30,007
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.