248913

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
%
%
%
%

$26,570

Cash Investment

$22,904

Profit

86%

Return On Equity

172%

Annualized ROE

Purchase Cost
Purchase Price
$93,610
Buyer's Premium
Purchase Closing Costs
$1,655
Loan Points
$1,966
Loan Closing Costs
$4,227
Total Acquisition Cost
$101,458
Initial Loan Funding
$74,888
Cash Required to Close
$26,570
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,570

Loan Terms
Initial Loan Funding
$74,888
Rehab Loan Funding
$23,400
Total Loan Commitment
$98,288
Points
$1,966
Loan Closing Costs
$4,227
Interest Carry
$4,955
Total Financing Cost
$11,148

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$655
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,655
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)
$412
Misc.
Total Loan Closing
$4,227

Residual
As Repaired Value (ARV)
$163,800
Sale Costs
%
$9,828
Property Taxes
%
$1,048
Property Insurance
%
$206
Interest Carry - Purchase Loan Funding
$3,932
Interest Carry - Rehab Loan Funding
$1,024
Net Exit Price
$147,762
Cash Investment
$26,570
Loan payoff
$98,288
Estimated Profit
$22,904
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.