302556

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
%
%
%
%

$31,187

Cash Investment

$27,541

Profit

88%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$110,160
Buyer's Premium
Purchase Closing Costs
$1,771
Loan Points
$2,313
Loan Closing Costs
$5,071
Total Acquisition Cost
$119,315
Initial Loan Funding
$88,128
Cash Required to Close
$31,187
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,187

Loan Terms
Initial Loan Funding
$88,128
Rehab Loan Funding
$27,500
Total Loan Commitment
$115,628
Points
$2,313
Loan Closing Costs
$5,071
Interest Carry
$5,830
Total Financing Cost
$13,213

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$771
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,771
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)
$1,256
Misc.
Total Loan Closing
$5,071

Residual
As Repaired Value (ARV)
$192,800
Sale Costs
%
$11,568
Property Taxes
%
$419
Property Insurance
%
$628
Interest Carry - Purchase Loan Funding
$4,627
Interest Carry - Rehab Loan Funding
$1,203
Net Exit Price
$174,356
Cash Investment
$31,187
Loan payoff
$115,628
Estimated Profit
$27,541
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.