459205

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
%
%
%
%

$29,624

Cash Investment

$26,633

Profit

90%

Return On Equity

180%

Annualized ROE

Purchase Cost
Purchase Price
$106,290
Buyer's Premium
Purchase Closing Costs
$1,850
Loan Points
$2,233
Loan Closing Costs
$4,283
Total Acquisition Cost
$114,656
Initial Loan Funding
$85,032
Cash Required to Close
$29,624
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,624

Loan Terms
Initial Loan Funding
$85,032
Rehab Loan Funding
$26,600
Total Loan Commitment
$111,632
Points
$2,233
Loan Closing Costs
$4,283
Interest Carry
$5,628
Total Financing Cost
$12,143

Closing Costs
Deed/Transfer Tax - County
%
$106
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$744
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,850
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)
$468
Misc.
Total Loan Closing
$4,283

Residual
As Repaired Value (ARV)
$186,000
Sale Costs
%
$11,160
Property Taxes
%
$1,089
Property Insurance
%
$234
Interest Carry - Purchase Loan Funding
$4,464
Interest Carry - Rehab Loan Funding
$1,164
Net Exit Price
$167,889
Cash Investment
$29,624
Loan payoff
$111,632
Estimated Profit
$26,633
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.