437309

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
%
%
%
%

$31,912

Cash Investment

$30,287

Profit

95%

Return On Equity

190%

Annualized ROE

Purchase Cost
Purchase Price
$116,100
Buyer's Premium
Purchase Closing Costs
$1,929
Loan Points
$2,438
Loan Closing Costs
$4,326
Total Acquisition Cost
$124,792
Initial Loan Funding
$92,880
Cash Required to Close
$31,912
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,912

Loan Terms
Initial Loan Funding
$92,880
Rehab Loan Funding
$29,000
Total Loan Commitment
$121,880
Points
$2,438
Loan Closing Costs
$4,326
Interest Carry
$6,145
Total Financing Cost
$12,908

Closing Costs
Deed/Transfer Tax - County
%
$116
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,929
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)
$511
Misc.
Total Loan Closing
$4,326

Residual
As Repaired Value (ARV)
$203,200
Sale Costs
%
$12,192
Property Taxes
%
$528
Property Insurance
%
$255
Interest Carry - Purchase Loan Funding
$4,876
Interest Carry - Rehab Loan Funding
$1,269
Net Exit Price
$184,079
Cash Investment
$31,912
Loan payoff
$121,880
Estimated Profit
$30,287
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.