252499

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
%
%
%
%

$29,801

Cash Investment

$26,972

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$107,510
Buyer's Premium
Purchase Closing Costs
$1,753
Loan Points
$2,258
Loan Closing Costs
$4,288
Total Acquisition Cost
$115,809
Initial Loan Funding
$86,008
Cash Required to Close
$29,801
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,801

Loan Terms
Initial Loan Funding
$86,008
Rehab Loan Funding
$26,900
Total Loan Commitment
$112,908
Points
$2,258
Loan Closing Costs
$4,288
Interest Carry
$5,692
Total Financing Cost
$12,238

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$753
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,753
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)
$473
Misc.
Total Loan Closing
$4,288

Residual
As Repaired Value (ARV)
$188,100
Sale Costs
%
$11,286
Property Taxes
%
$1,204
Property Insurance
%
$237
Interest Carry - Purchase Loan Funding
$4,515
Interest Carry - Rehab Loan Funding
$1,177
Net Exit Price
$169,681
Cash Investment
$29,801
Loan payoff
$112,908
Estimated Profit
$26,972
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.