459208

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
%
%
%
%

$29,170

Cash Investment

$26,554

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$104,130
Buyer's Premium
Purchase Closing Costs
$1,885
Loan Points
$2,186
Loan Closing Costs
$4,273
Total Acquisition Cost
$112,474
Initial Loan Funding
$83,304
Cash Required to Close
$29,170
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,170

Loan Terms
Initial Loan Funding
$83,304
Rehab Loan Funding
$26,000
Total Loan Commitment
$109,304
Points
$2,186
Loan Closing Costs
$4,273
Interest Carry
$5,511
Total Financing Cost
$11,970

Closing Costs
Deed/Transfer Tax - County
%
$156
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$729
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,885
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)
$458
Misc.
Total Loan Closing
$4,273

Residual
As Repaired Value (ARV)
$182,200
Sale Costs
%
$10,932
Property Taxes
%
$500
Property Insurance
%
$229
Interest Carry - Purchase Loan Funding
$4,373
Interest Carry - Rehab Loan Funding
$1,138
Net Exit Price
$165,028
Cash Investment
$29,170
Loan payoff
$109,304
Estimated Profit
$26,554
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.