248658

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
%
%
%
%

$19,868

Cash Investment

$14,321

Profit

72%

Return On Equity

144%

Annualized ROE

Purchase Cost
Purchase Price
$64,770
Buyer's Premium
Purchase Closing Costs
$1,453
Loan Points
$1,360
Loan Closing Costs
$4,100
Total Acquisition Cost
$71,684
Initial Loan Funding
$51,816
Cash Required to Close
$19,868
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$19,868

Loan Terms
Initial Loan Funding
$51,816
Rehab Loan Funding
$16,200
Total Loan Commitment
$68,016
Points
$1,360
Loan Closing Costs
$4,100
Interest Carry
$3,429
Total Financing Cost
$8,889

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$453
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,453
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)
$285
Misc.
Total Loan Closing
$4,100

Residual
As Repaired Value (ARV)
$113,300
Sale Costs
%
$6,798
Property Taxes
%
$725
Property Insurance
%
$142
Interest Carry - Purchase Loan Funding
$2,720
Interest Carry - Rehab Loan Funding
$709
Net Exit Price
$102,205
Cash Investment
$19,868
Loan payoff
$68,016
Estimated Profit
$14,321
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.