252798

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
%
%
%
%

$30,134

Cash Investment

$27,538

Profit

91%

Return On Equity

183%

Annualized ROE

Purchase Cost
Purchase Price
$108,950
Buyer's Premium
Purchase Closing Costs
$1,763
Loan Points
$2,287
Loan Closing Costs
$4,294
Total Acquisition Cost
$117,294
Initial Loan Funding
$87,160
Cash Required to Close
$30,134
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,134

Loan Terms
Initial Loan Funding
$87,160
Rehab Loan Funding
$27,200
Total Loan Commitment
$114,360
Points
$2,287
Loan Closing Costs
$4,294
Interest Carry
$5,766
Total Financing Cost
$12,347

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$763
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,763
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)
$479
Misc.
Total Loan Closing
$4,294

Residual
As Repaired Value (ARV)
$190,700
Sale Costs
%
$11,442
Property Taxes
%
$1,220
Property Insurance
%
$240
Interest Carry - Purchase Loan Funding
$4,576
Interest Carry - Rehab Loan Funding
$1,190
Net Exit Price
$172,032
Cash Investment
$30,134
Loan payoff
$114,360
Estimated Profit
$27,538
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.