435807

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
%
%
%
%

$31,796

Cash Investment

$30,086

Profit

95%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$115,600
Buyer's Premium
Purchase Closing Costs
$1,925
Loan Points
$2,428
Loan Closing Costs
$4,324
Total Acquisition Cost
$124,276
Initial Loan Funding
$92,480
Cash Required to Close
$31,796
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,796

Loan Terms
Initial Loan Funding
$92,480
Rehab Loan Funding
$28,900
Total Loan Commitment
$121,380
Points
$2,428
Loan Closing Costs
$4,324
Interest Carry
$6,120
Total Financing Cost
$12,871

Closing Costs
Deed/Transfer Tax - County
%
$116
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$809
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,925
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)
$509
Misc.
Total Loan Closing
$4,324

Residual
As Repaired Value (ARV)
$202,300
Sale Costs
%
$12,138
Property Taxes
%
$526
Property Insurance
%
$254
Interest Carry - Purchase Loan Funding
$4,855
Interest Carry - Rehab Loan Funding
$1,264
Net Exit Price
$183,262
Cash Investment
$31,796
Loan payoff
$121,380
Estimated Profit
$30,086
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.