253130

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
%
%
%
%

$32,092

Cash Investment

$30,467

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$116,870
Buyer's Premium
Purchase Closing Costs
$1,935
Loan Points
$2,454
Loan Closing Costs
$4,329
Total Acquisition Cost
$125,588
Initial Loan Funding
$93,496
Cash Required to Close
$32,092
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,092

Loan Terms
Initial Loan Funding
$93,496
Rehab Loan Funding
$29,200
Total Loan Commitment
$122,696
Points
$2,454
Loan Closing Costs
$4,329
Interest Carry
$6,186
Total Financing Cost
$12,969

Closing Costs
Deed/Transfer Tax - County
%
$117
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$818
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,935
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)
$514
Misc.
Total Loan Closing
$4,329

Residual
As Repaired Value (ARV)
$204,500
Sale Costs
%
$12,270
Property Taxes
%
$532
Property Insurance
%
$257
Interest Carry - Purchase Loan Funding
$4,909
Interest Carry - Rehab Loan Funding
$1,278
Net Exit Price
$185,255
Cash Investment
$32,092
Loan payoff
$122,696
Estimated Profit
$30,467
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.