251460

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
%
%
%
%

$30,402

Cash Investment

$27,854

Profit

92%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$110,100
Buyer's Premium
Purchase Closing Costs
$1,771
Loan Points
$2,312
Loan Closing Costs
$4,299
Total Acquisition Cost
$118,482
Initial Loan Funding
$88,080
Cash Required to Close
$30,402
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,402

Loan Terms
Initial Loan Funding
$88,080
Rehab Loan Funding
$27,500
Total Loan Commitment
$115,580
Points
$2,312
Loan Closing Costs
$4,299
Interest Carry
$5,827
Total Financing Cost
$12,438

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$771
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,771
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)
$192,700
Sale Costs
%
$11,562
Property Taxes
%
$1,233
Property Insurance
%
$242
Interest Carry - Purchase Loan Funding
$4,624
Interest Carry - Rehab Loan Funding
$1,203
Net Exit Price
$173,835
Cash Investment
$30,402
Loan payoff
$115,580
Estimated Profit
$27,854
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.