251667

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
%
%
%
%

$32,418

Cash Investment

$30,220

Profit

93%

Return On Equity

186%

Annualized ROE

Purchase Cost
Purchase Price
$118,260
Buyer's Premium
Purchase Closing Costs
$1,946
Loan Points
$2,484
Loan Closing Costs
$4,335
Total Acquisition Cost
$127,026
Initial Loan Funding
$94,608
Cash Required to Close
$32,418
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,418

Loan Terms
Initial Loan Funding
$94,608
Rehab Loan Funding
$29,600
Total Loan Commitment
$124,208
Points
$2,484
Loan Closing Costs
$4,335
Interest Carry
$6,262
Total Financing Cost
$13,081

Closing Costs
Deed/Transfer Tax - County
%
$118
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$828
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,946
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)
$520
Misc.
Total Loan Closing
$4,335

Residual
As Repaired Value (ARV)
$207,000
Sale Costs
%
$12,420
Property Taxes
%
$1,212
Property Insurance
%
$260
Interest Carry - Purchase Loan Funding
$4,967
Interest Carry - Rehab Loan Funding
$1,295
Net Exit Price
$186,846
Cash Investment
$32,418
Loan payoff
$124,208
Estimated Profit
$30,220
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.