251766

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
%
%
%
%

$30,656

Cash Investment

$28,140

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$111,190
Buyer's Premium
Purchase Closing Costs
$1,778
Loan Points
$2,335
Loan Closing Costs
$4,304
Total Acquisition Cost
$119,608
Initial Loan Funding
$88,952
Cash Required to Close
$30,656
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,656

Loan Terms
Initial Loan Funding
$88,952
Rehab Loan Funding
$27,800
Total Loan Commitment
$116,752
Points
$2,335
Loan Closing Costs
$4,304
Interest Carry
$5,886
Total Financing Cost
$12,526

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$778
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,778
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)
$489
Misc.
Total Loan Closing
$4,304

Residual
As Repaired Value (ARV)
$194,600
Sale Costs
%
$11,676
Property Taxes
%
$1,245
Property Insurance
%
$245
Interest Carry - Purchase Loan Funding
$4,670
Interest Carry - Rehab Loan Funding
$1,216
Net Exit Price
$175,548
Cash Investment
$30,656
Loan payoff
$116,752
Estimated Profit
$28,140
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.