250246

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
%
%
%
%

$30,837

Cash Investment

$28,305

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$111,970
Buyer's Premium
Purchase Closing Costs
$1,784
Loan Points
$2,352
Loan Closing Costs
$4,308
Total Acquisition Cost
$120,413
Initial Loan Funding
$89,576
Cash Required to Close
$30,837
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,837

Loan Terms
Initial Loan Funding
$89,576
Rehab Loan Funding
$28,000
Total Loan Commitment
$117,576
Points
$2,352
Loan Closing Costs
$4,308
Interest Carry
$5,928
Total Financing Cost
$12,587

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$784
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,784
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)
$493
Misc.
Total Loan Closing
$4,308

Residual
As Repaired Value (ARV)
$195,900
Sale Costs
%
$11,754
Property Taxes
%
$1,254
Property Insurance
%
$246
Interest Carry - Purchase Loan Funding
$4,703
Interest Carry - Rehab Loan Funding
$1,225
Net Exit Price
$176,718
Cash Investment
$30,837
Loan payoff
$117,576
Estimated Profit
$28,305
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.