248455

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
%
%
%
%

$21,044

Cash Investment

$15,825

Profit

75%

Return On Equity

150%

Annualized ROE

Purchase Cost
Purchase Price
$69,830
Buyer's Premium
Purchase Closing Costs
$1,489
Loan Points
$1,467
Loan Closing Costs
$4,122
Total Acquisition Cost
$76,908
Initial Loan Funding
$55,864
Cash Required to Close
$21,044
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$21,044

Loan Terms
Initial Loan Funding
$55,864
Rehab Loan Funding
$17,500
Total Loan Commitment
$73,364
Points
$1,467
Loan Closing Costs
$4,122
Interest Carry
$3,698
Total Financing Cost
$9,288

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$489
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,489
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)
$307
Misc.
Total Loan Closing
$4,122

Residual
As Repaired Value (ARV)
$122,200
Sale Costs
%
$7,332
Property Taxes
%
$782
Property Insurance
%
$154
Interest Carry - Purchase Loan Funding
$2,933
Interest Carry - Rehab Loan Funding
$766
Net Exit Price
$110,234
Cash Investment
$21,044
Loan payoff
$73,364
Estimated Profit
$15,825
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.