248172

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
%
%
%
%

$27,359

Cash Investment

$23,916

Profit

87%

Return On Equity

175%

Annualized ROE

Purchase Cost
Purchase Price
$97,000
Buyer's Premium
Purchase Closing Costs
$1,679
Loan Points
$2,038
Loan Closing Costs
$4,242
Total Acquisition Cost
$104,959
Initial Loan Funding
$77,600
Cash Required to Close
$27,359
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,359

Loan Terms
Initial Loan Funding
$77,600
Rehab Loan Funding
$24,300
Total Loan Commitment
$101,900
Points
$2,038
Loan Closing Costs
$4,242
Interest Carry
$5,137
Total Financing Cost
$11,417

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$679
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,679
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)
$427
Misc.
Total Loan Closing
$4,242

Residual
As Repaired Value (ARV)
$169,800
Sale Costs
%
$10,188
Property Taxes
%
$1,086
Property Insurance
%
$213
Interest Carry - Purchase Loan Funding
$4,074
Interest Carry - Rehab Loan Funding
$1,063
Net Exit Price
$153,175
Cash Investment
$27,359
Loan payoff
$101,900
Estimated Profit
$23,916
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.