251255

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
%
%
%
%

$31,937

Cash Investment

$30,261

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$116,200
Buyer's Premium
Purchase Closing Costs
$1,930
Loan Points
$2,441
Loan Closing Costs
$4,326
Total Acquisition Cost
$124,897
Initial Loan Funding
$92,960
Cash Required to Close
$31,937
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,937

Loan Terms
Initial Loan Funding
$92,960
Rehab Loan Funding
$29,100
Total Loan Commitment
$122,060
Points
$2,441
Loan Closing Costs
$4,326
Interest Carry
$6,154
Total Financing Cost
$12,921

Closing Costs
Deed/Transfer Tax - County
%
$116
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,930
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)
$511
Misc.
Total Loan Closing
$4,326

Residual
As Repaired Value (ARV)
$203,400
Sale Costs
%
$12,204
Property Taxes
%
$529
Property Insurance
%
$256
Interest Carry - Purchase Loan Funding
$4,880
Interest Carry - Rehab Loan Funding
$1,273
Net Exit Price
$184,258
Cash Investment
$31,937
Loan payoff
$122,060
Estimated Profit
$30,261
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.