250200

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
%
%
%
%

$31,290

Cash Investment

$28,737

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$113,430
Buyer's Premium
Purchase Closing Costs
$1,907
Loan Points
$2,383
Loan Closing Costs
$4,314
Total Acquisition Cost
$122,034
Initial Loan Funding
$90,744
Cash Required to Close
$31,290
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,290

Loan Terms
Initial Loan Funding
$90,744
Rehab Loan Funding
$28,400
Total Loan Commitment
$119,144
Points
$2,383
Loan Closing Costs
$4,314
Interest Carry
$6,007
Total Financing Cost
$12,704

Closing Costs
Deed/Transfer Tax - County
%
$113
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$794
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,907
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)
$499
Misc.
Total Loan Closing
$4,314

Residual
As Repaired Value (ARV)
$198,500
Sale Costs
%
$11,910
Property Taxes
%
$1,163
Property Insurance
%
$250
Interest Carry - Purchase Loan Funding
$4,764
Interest Carry - Rehab Loan Funding
$1,243
Net Exit Price
$179,171
Cash Investment
$31,290
Loan payoff
$119,144
Estimated Profit
$28,737
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.