251454

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
%
%
%
%

$32,550

Cash Investment

$30,437

Profit

94%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$118,830
Buyer's Premium
Purchase Closing Costs
$1,951
Loan Points
$2,495
Loan Closing Costs
$4,338
Total Acquisition Cost
$127,614
Initial Loan Funding
$95,064
Cash Required to Close
$32,550
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,550

Loan Terms
Initial Loan Funding
$95,064
Rehab Loan Funding
$29,700
Total Loan Commitment
$124,764
Points
$2,495
Loan Closing Costs
$4,338
Interest Carry
$6,290
Total Financing Cost
$13,123

Closing Costs
Deed/Transfer Tax - County
%
$119
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$832
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,951
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)
$523
Misc.
Total Loan Closing
$4,338

Residual
As Repaired Value (ARV)
$208,000
Sale Costs
%
$12,480
Property Taxes
%
$1,218
Property Insurance
%
$261
Interest Carry - Purchase Loan Funding
$4,991
Interest Carry - Rehab Loan Funding
$1,299
Net Exit Price
$187,750
Cash Investment
$32,550
Loan payoff
$124,764
Estimated Profit
$30,437
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.