242661

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
%
%
%
%

$28,178

Cash Investment

$25,495

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$100,530
Buyer's Premium
Purchase Closing Costs
$1,704
Loan Points
$2,110
Loan Closing Costs
$4,257
Total Acquisition Cost
$108,602
Initial Loan Funding
$80,424
Cash Required to Close
$28,178
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,178

Loan Terms
Initial Loan Funding
$80,424
Rehab Loan Funding
$25,100
Total Loan Commitment
$105,524
Points
$2,110
Loan Closing Costs
$4,257
Interest Carry
$5,320
Total Financing Cost
$11,688

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$704
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,704
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)
$442
Misc.
Total Loan Closing
$4,257

Residual
As Repaired Value (ARV)
$175,900
Sale Costs
%
$10,554
Property Taxes
%
$608
Property Insurance
%
$221
Interest Carry - Purchase Loan Funding
$4,222
Interest Carry - Rehab Loan Funding
$1,098
Net Exit Price
$159,196
Cash Investment
$28,178
Loan payoff
$105,524
Estimated Profit
$25,495
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.