253543

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
%
%
%
%

$29,637

Cash Investment

$27,268

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$106,350
Buyer's Premium
Purchase Closing Costs
$1,851
Loan Points
$2,234
Loan Closing Costs
$4,283
Total Acquisition Cost
$114,717
Initial Loan Funding
$85,080
Cash Required to Close
$29,637
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,637

Loan Terms
Initial Loan Funding
$85,080
Rehab Loan Funding
$26,600
Total Loan Commitment
$111,680
Points
$2,234
Loan Closing Costs
$4,283
Interest Carry
$5,630
Total Financing Cost
$12,147

Closing Costs
Deed/Transfer Tax - County
%
$106
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$744
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,851
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)
$468
Misc.
Total Loan Closing
$4,283

Residual
As Repaired Value (ARV)
$186,100
Sale Costs
%
$11,166
Property Taxes
%
$484
Property Insurance
%
$234
Interest Carry - Purchase Loan Funding
$4,467
Interest Carry - Rehab Loan Funding
$1,164
Net Exit Price
$168,586
Cash Investment
$29,637
Loan payoff
$111,680
Estimated Profit
$27,268
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.