249973

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
%
%
%
%

$31,764

Cash Investment

$29,391

Profit

93%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$115,460
Buyer's Premium
Purchase Closing Costs
$1,924
Loan Points
$2,425
Loan Closing Costs
$4,323
Total Acquisition Cost
$124,132
Initial Loan Funding
$92,368
Cash Required to Close
$31,764
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,764

Loan Terms
Initial Loan Funding
$92,368
Rehab Loan Funding
$28,900
Total Loan Commitment
$121,268
Points
$2,425
Loan Closing Costs
$4,323
Interest Carry
$6,114
Total Financing Cost
$12,862

Closing Costs
Deed/Transfer Tax - County
%
$115
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$808
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,924
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)
$508
Misc.
Total Loan Closing
$4,323

Residual
As Repaired Value (ARV)
$202,100
Sale Costs
%
$12,126
Property Taxes
%
$1,183
Property Insurance
%
$254
Interest Carry - Purchase Loan Funding
$4,849
Interest Carry - Rehab Loan Funding
$1,264
Net Exit Price
$182,423
Cash Investment
$31,764
Loan payoff
$121,268
Estimated Profit
$29,391
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.