248879

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
%
%
%
%

$28,699

Cash Investment

$25,579

Profit

89%

Return On Equity

178%

Annualized ROE

Purchase Cost
Purchase Price
$102,770
Buyer's Premium
Purchase Closing Costs
$1,719
Loan Points
$2,158
Loan Closing Costs
$4,267
Total Acquisition Cost
$110,915
Initial Loan Funding
$82,216
Cash Required to Close
$28,699
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,699

Loan Terms
Initial Loan Funding
$82,216
Rehab Loan Funding
$25,700
Total Loan Commitment
$107,916
Points
$2,158
Loan Closing Costs
$4,267
Interest Carry
$5,441
Total Financing Cost
$11,866

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$719
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,719
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)
$452
Misc.
Total Loan Closing
$4,267

Residual
As Repaired Value (ARV)
$179,800
Sale Costs
%
$10,788
Property Taxes
%
$1,151
Property Insurance
%
$226
Interest Carry - Purchase Loan Funding
$4,316
Interest Carry - Rehab Loan Funding
$1,124
Net Exit Price
$162,194
Cash Investment
$28,699
Loan payoff
$107,916
Estimated Profit
$25,579
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.