432865

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
%
%
%
%

$31,452

Cash Investment

$29,000

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$114,130
Buyer's Premium
Purchase Closing Costs
$1,913
Loan Points
$2,396
Loan Closing Costs
$4,317
Total Acquisition Cost
$122,756
Initial Loan Funding
$91,304
Cash Required to Close
$31,452
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,452

Loan Terms
Initial Loan Funding
$91,304
Rehab Loan Funding
$28,500
Total Loan Commitment
$119,804
Points
$2,396
Loan Closing Costs
$4,317
Interest Carry
$6,040
Total Financing Cost
$12,754

Closing Costs
Deed/Transfer Tax - County
%
$114
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$799
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,913
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)
$502
Misc.
Total Loan Closing
$4,317

Residual
As Repaired Value (ARV)
$199,700
Sale Costs
%
$11,982
Property Taxes
%
$1,170
Property Insurance
%
$251
Interest Carry - Purchase Loan Funding
$4,793
Interest Carry - Rehab Loan Funding
$1,247
Net Exit Price
$180,257
Cash Investment
$31,452
Loan payoff
$119,804
Estimated Profit
$29,000
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.