301769

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
%
%
%
%

$29,951

Cash Investment

$27,896

Profit

93%

Return On Equity

186%

Annualized ROE

Purchase Cost
Purchase Price
$108,160
Buyer's Premium
Purchase Closing Costs
$1,757
Loan Points
$2,271
Loan Closing Costs
$4,291
Total Acquisition Cost
$116,479
Initial Loan Funding
$86,528
Cash Required to Close
$29,951
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,951

Loan Terms
Initial Loan Funding
$86,528
Rehab Loan Funding
$27,000
Total Loan Commitment
$113,528
Points
$2,271
Loan Closing Costs
$4,291
Interest Carry
$5,724
Total Financing Cost
$12,285

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$757
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,757
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)
$476
Misc.
Total Loan Closing
$4,291

Residual
As Repaired Value (ARV)
$189,300
Sale Costs
%
$11,358
Property Taxes
%
$606
Property Insurance
%
$238
Interest Carry - Purchase Loan Funding
$4,543
Interest Carry - Rehab Loan Funding
$1,181
Net Exit Price
$171,374
Cash Investment
$29,951
Loan payoff
$113,528
Estimated Profit
$27,896
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.