251268

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
%
%
%
%

$30,064

Cash Investment

$27,918

Profit

93%

Return On Equity

186%

Annualized ROE

Purchase Cost
Purchase Price
$108,640
Buyer's Premium
Purchase Closing Costs
$1,760
Loan Points
$2,282
Loan Closing Costs
$4,293
Total Acquisition Cost
$116,976
Initial Loan Funding
$86,912
Cash Required to Close
$30,064
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,064

Loan Terms
Initial Loan Funding
$86,912
Rehab Loan Funding
$27,200
Total Loan Commitment
$114,112
Points
$2,282
Loan Closing Costs
$4,293
Interest Carry
$5,753
Total Financing Cost
$12,328

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$760
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,760
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)
$478
Misc.
Total Loan Closing
$4,293

Residual
As Repaired Value (ARV)
$190,100
Sale Costs
%
$11,406
Property Taxes
%
$608
Property Insurance
%
$239
Interest Carry - Purchase Loan Funding
$4,563
Interest Carry - Rehab Loan Funding
$1,190
Net Exit Price
$172,094
Cash Investment
$30,064
Loan payoff
$114,112
Estimated Profit
$27,918
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.