252858

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
%
%
%
%

$33,080

Cash Investment

$30,987

Profit

94%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$119,720
Buyer's Premium
Purchase Closing Costs
$2,281
Loan Points
$2,514
Loan Closing Costs
$4,342
Total Acquisition Cost
$128,856
Initial Loan Funding
$95,776
Cash Required to Close
$33,080
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,080

Loan Terms
Initial Loan Funding
$95,776
Rehab Loan Funding
$29,900
Total Loan Commitment
$125,676
Points
$2,514
Loan Closing Costs
$4,342
Interest Carry
$6,336
Total Financing Cost
$13,192

Closing Costs
Deed/Transfer Tax - County
%
$443
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$838
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,281
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)
$527
Misc.
Total Loan Closing
$4,342

Residual
As Repaired Value (ARV)
$209,500
Sale Costs
%
$12,570
Property Taxes
%
$587
Property Insurance
%
$263
Interest Carry - Purchase Loan Funding
$5,028
Interest Carry - Rehab Loan Funding
$1,308
Net Exit Price
$189,744
Cash Investment
$33,080
Loan payoff
$125,676
Estimated Profit
$30,987
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.