249594

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
%
%
%
%

$28,903

Cash Investment

$25,918

Profit

90%

Return On Equity

179%

Annualized ROE

Purchase Cost
Purchase Price
$103,650
Buyer's Premium
Purchase Closing Costs
$1,726
Loan Points
$2,176
Loan Closing Costs
$4,271
Total Acquisition Cost
$111,823
Initial Loan Funding
$82,920
Cash Required to Close
$28,903
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,903

Loan Terms
Initial Loan Funding
$82,920
Rehab Loan Funding
$25,900
Total Loan Commitment
$108,820
Points
$2,176
Loan Closing Costs
$4,271
Interest Carry
$5,486
Total Financing Cost
$11,934

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$726
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,726
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)
$456
Misc.
Total Loan Closing
$4,271

Residual
As Repaired Value (ARV)
$181,400
Sale Costs
%
$10,884
Property Taxes
%
$1,161
Property Insurance
%
$228
Interest Carry - Purchase Loan Funding
$4,353
Interest Carry - Rehab Loan Funding
$1,133
Net Exit Price
$163,641
Cash Investment
$28,903
Loan payoff
$108,820
Estimated Profit
$25,918
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.