250373

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
%
%
%
%

$30,468

Cash Investment

$27,678

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$109,910
Buyer's Premium
Purchase Closing Costs
$1,879
Loan Points
$2,309
Loan Closing Costs
$4,299
Total Acquisition Cost
$118,396
Initial Loan Funding
$87,928
Cash Required to Close
$30,468
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,468

Loan Terms
Initial Loan Funding
$87,928
Rehab Loan Funding
$27,500
Total Loan Commitment
$115,428
Points
$2,309
Loan Closing Costs
$4,299
Interest Carry
$5,819
Total Financing Cost
$12,427

Closing Costs
Deed/Transfer Tax - County
%
$110
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$769
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,879
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)
$484
Misc.
Total Loan Closing
$4,299

Residual
As Repaired Value (ARV)
$192,300
Sale Costs
%
$11,538
Property Taxes
%
$1,127
Property Insurance
%
$242
Interest Carry - Purchase Loan Funding
$4,616
Interest Carry - Rehab Loan Funding
$1,203
Net Exit Price
$173,574
Cash Investment
$30,468
Loan payoff
$115,428
Estimated Profit
$27,678
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.