467674

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
%
%
%
%

$30,861

Cash Investment

$28,784

Profit

93%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$111,360
Buyer's Premium
Purchase Closing Costs
$1,947
Loan Points
$2,338
Loan Closing Costs
$4,305
Total Acquisition Cost
$119,949
Initial Loan Funding
$89,088
Cash Required to Close
$30,861
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,861

Loan Terms
Initial Loan Funding
$89,088
Rehab Loan Funding
$27,800
Total Loan Commitment
$116,888
Points
$2,338
Loan Closing Costs
$4,305
Interest Carry
$5,893
Total Financing Cost
$12,536

Closing Costs
Deed/Transfer Tax - County
%
$167
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$780
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,947
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)
$490
Misc.
Total Loan Closing
$4,305

Residual
As Repaired Value (ARV)
$194,900
Sale Costs
%
$11,694
Property Taxes
%
$535
Property Insurance
%
$245
Interest Carry - Purchase Loan Funding
$4,677
Interest Carry - Rehab Loan Funding
$1,216
Net Exit Price
$176,533
Cash Investment
$30,861
Loan payoff
$116,888
Estimated Profit
$28,784
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.