252061

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
%
%
%
%

$28,985

Cash Investment

$25,996

Profit

90%

Return On Equity

179%

Annualized ROE

Purchase Cost
Purchase Price
$104,000
Buyer's Premium
Purchase Closing Costs
$1,728
Loan Points
$2,184
Loan Closing Costs
$4,273
Total Acquisition Cost
$112,185
Initial Loan Funding
$83,200
Cash Required to Close
$28,985
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,985

Loan Terms
Initial Loan Funding
$83,200
Rehab Loan Funding
$26,000
Total Loan Commitment
$109,200
Points
$2,184
Loan Closing Costs
$4,273
Interest Carry
$5,506
Total Financing Cost
$11,962

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$728
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,728
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)
$458
Misc.
Total Loan Closing
$4,273

Residual
As Repaired Value (ARV)
$182,000
Sale Costs
%
$10,920
Property Taxes
%
$1,165
Property Insurance
%
$229
Interest Carry - Purchase Loan Funding
$4,368
Interest Carry - Rehab Loan Funding
$1,138
Net Exit Price
$164,181
Cash Investment
$28,985
Loan payoff
$109,200
Estimated Profit
$25,996
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.