253586

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
%
%
%
%

$31,521

Cash Investment

$29,050

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$114,420
Buyer's Premium
Purchase Closing Costs
$1,915
Loan Points
$2,403
Loan Closing Costs
$4,318
Total Acquisition Cost
$123,057
Initial Loan Funding
$91,536
Cash Required to Close
$31,521
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,521

Loan Terms
Initial Loan Funding
$91,536
Rehab Loan Funding
$28,600
Total Loan Commitment
$120,136
Points
$2,403
Loan Closing Costs
$4,318
Interest Carry
$6,057
Total Financing Cost
$12,778

Closing Costs
Deed/Transfer Tax - County
%
$114
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$801
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,915
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)
$503
Misc.
Total Loan Closing
$4,318

Residual
As Repaired Value (ARV)
$200,200
Sale Costs
%
$12,012
Property Taxes
%
$1,173
Property Insurance
%
$252
Interest Carry - Purchase Loan Funding
$4,806
Interest Carry - Rehab Loan Funding
$1,251
Net Exit Price
$180,707
Cash Investment
$31,521
Loan payoff
$120,136
Estimated Profit
$29,050
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.