248495

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
%
%
%
%

$21,026

Cash Investment

$15,914

Profit

76%

Return On Equity

151%

Annualized ROE

Purchase Cost
Purchase Price
$69,760
Buyer's Premium
Purchase Closing Costs
$1,488
Loan Points
$1,464
Loan Closing Costs
$4,122
Total Acquisition Cost
$76,834
Initial Loan Funding
$55,808
Cash Required to Close
$21,026
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$21,026

Loan Terms
Initial Loan Funding
$55,808
Rehab Loan Funding
$17,400
Total Loan Commitment
$73,208
Points
$1,464
Loan Closing Costs
$4,122
Interest Carry
$3,691
Total Financing Cost
$9,277

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$488
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,488
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)
$122,100
Sale Costs
%
$7,326
Property Taxes
%
$781
Property Insurance
%
$153
Interest Carry - Purchase Loan Funding
$2,930
Interest Carry - Rehab Loan Funding
$761
Net Exit Price
$110,148
Cash Investment
$21,026
Loan payoff
$73,208
Estimated Profit
$15,914
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.