252476

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
%
%
%
%

$30,931

Cash Investment

$28,222

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$110,610
Buyer's Premium
Purchase Closing Costs
$2,184
Loan Points
$2,324
Loan Closing Costs
$4,302
Total Acquisition Cost
$119,419
Initial Loan Funding
$88,488
Cash Required to Close
$30,931
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,931

Loan Terms
Initial Loan Funding
$88,488
Rehab Loan Funding
$27,700
Total Loan Commitment
$116,188
Points
$2,324
Loan Closing Costs
$4,302
Interest Carry
$5,857
Total Financing Cost
$12,483

Closing Costs
Deed/Transfer Tax - County
%
$409
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$774
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,184
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)
$487
Misc.
Total Loan Closing
$4,302

Residual
As Repaired Value (ARV)
$193,600
Sale Costs
%
$11,616
Property Taxes
%
$542
Property Insurance
%
$243
Interest Carry - Purchase Loan Funding
$4,646
Interest Carry - Rehab Loan Funding
$1,212
Net Exit Price
$175,341
Cash Investment
$30,931
Loan payoff
$116,188
Estimated Profit
$28,222
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.