302437

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
%
%
%
%

$30,159

Cash Investment

$27,816

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$108,590
Buyer's Premium
Purchase Closing Costs
$1,869
Loan Points
$2,279
Loan Closing Costs
$4,293
Total Acquisition Cost
$117,031
Initial Loan Funding
$86,872
Cash Required to Close
$30,159
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,159

Loan Terms
Initial Loan Funding
$86,872
Rehab Loan Funding
$27,100
Total Loan Commitment
$113,972
Points
$2,279
Loan Closing Costs
$4,293
Interest Carry
$5,746
Total Financing Cost
$12,319

Closing Costs
Deed/Transfer Tax - County
%
$109
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$760
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,869
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)
$478
Misc.
Total Loan Closing
$4,293

Residual
As Repaired Value (ARV)
$190,000
Sale Costs
%
$11,400
Property Taxes
%
$668
Property Insurance
%
$239
Interest Carry - Purchase Loan Funding
$4,561
Interest Carry - Rehab Loan Funding
$1,186
Net Exit Price
$171,947
Cash Investment
$30,159
Loan payoff
$113,972
Estimated Profit
$27,816
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.