251959

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
%
%
%
%

$32,267

Cash Investment

$29,998

Profit

93%

Return On Equity

186%

Annualized ROE

Purchase Cost
Purchase Price
$117,620
Buyer's Premium
Purchase Closing Costs
$1,941
Loan Points
$2,470
Loan Closing Costs
$4,333
Total Acquisition Cost
$126,363
Initial Loan Funding
$94,096
Cash Required to Close
$32,267
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,267

Loan Terms
Initial Loan Funding
$94,096
Rehab Loan Funding
$29,400
Total Loan Commitment
$123,496
Points
$2,470
Loan Closing Costs
$4,333
Interest Carry
$6,226
Total Financing Cost
$13,029

Closing Costs
Deed/Transfer Tax - County
%
$118
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$823
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,941
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)
$518
Misc.
Total Loan Closing
$4,333

Residual
As Repaired Value (ARV)
$205,800
Sale Costs
%
$12,348
Property Taxes
%
$1,206
Property Insurance
%
$259
Interest Carry - Purchase Loan Funding
$4,940
Interest Carry - Rehab Loan Funding
$1,286
Net Exit Price
$185,761
Cash Investment
$32,267
Loan payoff
$123,496
Estimated Profit
$29,998
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.