249655

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
%
%
%
%

$32,161

Cash Investment

$30,703

Profit

96%

Return On Equity

191%

Annualized ROE

Purchase Cost
Purchase Price
$117,670
Buyer's Premium
Purchase Closing Costs
$1,824
Loan Points
$2,471
Loan Closing Costs
$4,333
Total Acquisition Cost
$126,297
Initial Loan Funding
$94,136
Cash Required to Close
$32,161
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,161

Loan Terms
Initial Loan Funding
$94,136
Rehab Loan Funding
$29,400
Total Loan Commitment
$123,536
Points
$2,471
Loan Closing Costs
$4,333
Interest Carry
$6,228
Total Financing Cost
$13,032

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$824
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,824
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)
$518
Misc.
Total Loan Closing
$4,333

Residual
As Repaired Value (ARV)
$205,900
Sale Costs
%
$12,354
Property Taxes
%
$659
Property Insurance
%
$259
Interest Carry - Purchase Loan Funding
$4,942
Interest Carry - Rehab Loan Funding
$1,286
Net Exit Price
$186,400
Cash Investment
$32,161
Loan payoff
$123,536
Estimated Profit
$30,703
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.