252194

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
%
%
%
%

$31,120

Cash Investment

$28,518

Profit

92%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$112,700
Buyer's Premium
Purchase Closing Costs
$1,902
Loan Points
$2,367
Loan Closing Costs
$4,311
Total Acquisition Cost
$121,280
Initial Loan Funding
$90,160
Cash Required to Close
$31,120
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,120

Loan Terms
Initial Loan Funding
$90,160
Rehab Loan Funding
$28,200
Total Loan Commitment
$118,360
Points
$2,367
Loan Closing Costs
$4,311
Interest Carry
$5,967
Total Financing Cost
$12,645

Closing Costs
Deed/Transfer Tax - County
%
$113
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$789
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,902
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)
$496
Misc.
Total Loan Closing
$4,311

Residual
As Repaired Value (ARV)
$197,200
Sale Costs
%
$11,832
Property Taxes
%
$1,155
Property Insurance
%
$248
Interest Carry - Purchase Loan Funding
$4,733
Interest Carry - Rehab Loan Funding
$1,234
Net Exit Price
$177,998
Cash Investment
$31,120
Loan payoff
$118,360
Estimated Profit
$28,518
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.