248880

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
%
%
%
%

$21,255

Cash Investment

$16,131

Profit

76%

Return On Equity

152%

Annualized ROE

Purchase Cost
Purchase Price
$70,740
Buyer's Premium
Purchase Closing Costs
$1,495
Loan Points
$1,486
Loan Closing Costs
$4,126
Total Acquisition Cost
$77,847
Initial Loan Funding
$56,592
Cash Required to Close
$21,255
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$21,255

Loan Terms
Initial Loan Funding
$56,592
Rehab Loan Funding
$17,700
Total Loan Commitment
$74,292
Points
$1,486
Loan Closing Costs
$4,126
Interest Carry
$3,745
Total Financing Cost
$9,358

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$495
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,495
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)
$311
Misc.
Total Loan Closing
$4,126

Residual
As Repaired Value (ARV)
$123,800
Sale Costs
%
$7,428
Property Taxes
%
$792
Property Insurance
%
$156
Interest Carry - Purchase Loan Funding
$2,971
Interest Carry - Rehab Loan Funding
$774
Net Exit Price
$111,679
Cash Investment
$21,255
Loan payoff
$74,292
Estimated Profit
$16,131
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.