248260

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
%
%
%
%

$28,604

Cash Investment

$25,472

Profit

89%

Return On Equity

178%

Annualized ROE

Purchase Cost
Purchase Price
$102,360
Buyer's Premium
Purchase Closing Costs
$1,717
Loan Points
$2,150
Loan Closing Costs
$4,265
Total Acquisition Cost
$110,492
Initial Loan Funding
$81,888
Cash Required to Close
$28,604
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,604

Loan Terms
Initial Loan Funding
$81,888
Rehab Loan Funding
$25,600
Total Loan Commitment
$107,488
Points
$2,150
Loan Closing Costs
$4,265
Interest Carry
$5,419
Total Financing Cost
$11,834

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$717
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,717
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)
$450
Misc.
Total Loan Closing
$4,265

Residual
As Repaired Value (ARV)
$179,100
Sale Costs
%
$10,746
Property Taxes
%
$1,146
Property Insurance
%
$225
Interest Carry - Purchase Loan Funding
$4,299
Interest Carry - Rehab Loan Funding
$1,120
Net Exit Price
$161,563
Cash Investment
$28,604
Loan payoff
$107,488
Estimated Profit
$25,472
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.