249500

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
%
%
%
%

$31,003

Cash Investment

$28,414

Profit

92%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$112,200
Buyer's Premium
Purchase Closing Costs
$1,898
Loan Points
$2,357
Loan Closing Costs
$4,309
Total Acquisition Cost
$120,763
Initial Loan Funding
$89,760
Cash Required to Close
$31,003
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,003

Loan Terms
Initial Loan Funding
$89,760
Rehab Loan Funding
$28,100
Total Loan Commitment
$117,860
Points
$2,357
Loan Closing Costs
$4,309
Interest Carry
$5,942
Total Financing Cost
$12,608

Closing Costs
Deed/Transfer Tax - County
%
$112
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$785
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,898
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)
$494
Misc.
Total Loan Closing
$4,309

Residual
As Repaired Value (ARV)
$196,400
Sale Costs
%
$11,784
Property Taxes
%
$1,150
Property Insurance
%
$247
Interest Carry - Purchase Loan Funding
$4,712
Interest Carry - Rehab Loan Funding
$1,229
Net Exit Price
$177,277
Cash Investment
$31,003
Loan payoff
$117,860
Estimated Profit
$28,414
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.