253036

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
%
%
%
%

$30,352

Cash Investment

$28,197

Profit

93%

Return On Equity

186%

Annualized ROE

Purchase Cost
Purchase Price
$109,410
Buyer's Premium
Purchase Closing Costs
$1,875
Loan Points
$2,299
Loan Closing Costs
$4,296
Total Acquisition Cost
$117,880
Initial Loan Funding
$87,528
Cash Required to Close
$30,352
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,352

Loan Terms
Initial Loan Funding
$87,528
Rehab Loan Funding
$27,400
Total Loan Commitment
$114,928
Points
$2,299
Loan Closing Costs
$4,296
Interest Carry
$5,794
Total Financing Cost
$12,389

Closing Costs
Deed/Transfer Tax - County
%
$109
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$766
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,875
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)
$481
Misc.
Total Loan Closing
$4,296

Residual
As Repaired Value (ARV)
$191,500
Sale Costs
%
$11,490
Property Taxes
%
$498
Property Insurance
%
$241
Interest Carry - Purchase Loan Funding
$4,595
Interest Carry - Rehab Loan Funding
$1,199
Net Exit Price
$173,478
Cash Investment
$30,352
Loan payoff
$114,928
Estimated Profit
$28,197
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.