249488

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
%
%
%
%

$29,452

Cash Investment

$26,578

Profit

90%

Return On Equity

180%

Annualized ROE

Purchase Cost
Purchase Price
$106,010
Buyer's Premium
Purchase Closing Costs
$1,742
Loan Points
$2,226
Loan Closing Costs
$4,281
Total Acquisition Cost
$114,260
Initial Loan Funding
$84,808
Cash Required to Close
$29,452
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,452

Loan Terms
Initial Loan Funding
$84,808
Rehab Loan Funding
$26,500
Total Loan Commitment
$111,308
Points
$2,226
Loan Closing Costs
$4,281
Interest Carry
$5,612
Total Financing Cost
$12,119

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$742
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,742
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)
$466
Misc.
Total Loan Closing
$4,281

Residual
As Repaired Value (ARV)
$185,500
Sale Costs
%
$11,130
Property Taxes
%
$1,187
Property Insurance
%
$233
Interest Carry - Purchase Loan Funding
$4,452
Interest Carry - Rehab Loan Funding
$1,159
Net Exit Price
$167,338
Cash Investment
$29,452
Loan payoff
$111,308
Estimated Profit
$26,578
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.