460054

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
%
%
%
%

$31,670

Cash Investment

$28,698

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$113,600
Buyer's Premium
Purchase Closing Costs
$2,250
Loan Points
$2,386
Loan Closing Costs
$4,315
Total Acquisition Cost
$122,550
Initial Loan Funding
$90,880
Cash Required to Close
$31,670
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,670

Loan Terms
Initial Loan Funding
$90,880
Rehab Loan Funding
$28,400
Total Loan Commitment
$119,280
Points
$2,386
Loan Closing Costs
$4,315
Interest Carry
$6,014
Total Financing Cost
$12,714

Closing Costs
Deed/Transfer Tax - County
%
$454
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$795
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,250
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)
$500
Misc.
Total Loan Closing
$4,315

Residual
As Repaired Value (ARV)
$198,800
Sale Costs
%
$11,928
Property Taxes
%
$960
Property Insurance
%
$250
Interest Carry - Purchase Loan Funding
$4,771
Interest Carry - Rehab Loan Funding
$1,243
Net Exit Price
$179,648
Cash Investment
$31,670
Loan payoff
$119,280
Estimated Profit
$28,698
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.