248334

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
%
%
%
%

$28,069

Cash Investment

$24,840

Profit

89%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$100,060
Buyer's Premium
Purchase Closing Costs
$1,700
Loan Points
$2,101
Loan Closing Costs
$4,255
Total Acquisition Cost
$108,117
Initial Loan Funding
$80,048
Cash Required to Close
$28,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,069

Loan Terms
Initial Loan Funding
$80,048
Rehab Loan Funding
$25,000
Total Loan Commitment
$105,048
Points
$2,101
Loan Closing Costs
$4,255
Interest Carry
$5,296
Total Financing Cost
$11,652

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$700
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,700
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)
$440
Misc.
Total Loan Closing
$4,255

Residual
As Repaired Value (ARV)
$175,100
Sale Costs
%
$10,506
Property Taxes
%
$1,121
Property Insurance
%
$220
Interest Carry - Purchase Loan Funding
$4,203
Interest Carry - Rehab Loan Funding
$1,094
Net Exit Price
$157,957
Cash Investment
$28,069
Loan payoff
$105,048
Estimated Profit
$24,840
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.