251536

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
%
%
%
%

$31,903

Cash Investment

$29,575

Profit

93%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$116,060
Buyer's Premium
Purchase Closing Costs
$1,928
Loan Points
$2,437
Loan Closing Costs
$4,326
Total Acquisition Cost
$124,751
Initial Loan Funding
$92,848
Cash Required to Close
$31,903
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,903

Loan Terms
Initial Loan Funding
$92,848
Rehab Loan Funding
$29,000
Total Loan Commitment
$121,848
Points
$2,437
Loan Closing Costs
$4,326
Interest Carry
$6,143
Total Financing Cost
$12,906

Closing Costs
Deed/Transfer Tax - County
%
$116
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$812
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,928
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)
$203,100
Sale Costs
%
$12,186
Property Taxes
%
$1,190
Property Insurance
%
$255
Interest Carry - Purchase Loan Funding
$4,875
Interest Carry - Rehab Loan Funding
$1,269
Net Exit Price
$183,326
Cash Investment
$31,903
Loan payoff
$121,848
Estimated Profit
$29,575
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.