248682

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
%
%
%
%

$27,617

Cash Investment

$24,277

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$98,120
Buyer's Premium
Purchase Closing Costs
$1,687
Loan Points
$2,060
Loan Closing Costs
$4,247
Total Acquisition Cost
$106,113
Initial Loan Funding
$78,496
Cash Required to Close
$27,617
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,617

Loan Terms
Initial Loan Funding
$78,496
Rehab Loan Funding
$24,500
Total Loan Commitment
$102,996
Points
$2,060
Loan Closing Costs
$4,247
Interest Carry
$5,193
Total Financing Cost
$11,500

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$687
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,687
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)
$432
Misc.
Total Loan Closing
$4,247

Residual
As Repaired Value (ARV)
$171,700
Sale Costs
%
$10,302
Property Taxes
%
$1,099
Property Insurance
%
$216
Interest Carry - Purchase Loan Funding
$4,121
Interest Carry - Rehab Loan Funding
$1,072
Net Exit Price
$154,890
Cash Investment
$27,617
Loan payoff
$102,996
Estimated Profit
$24,277
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.