248935

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
%
%
%
%

$24,772

Cash Investment

$20,616

Profit

83%

Return On Equity

166%

Annualized ROE

Purchase Cost
Purchase Price
$85,870
Buyer's Premium
Purchase Closing Costs
$1,601
Loan Points
$1,804
Loan Closing Costs
$4,193
Total Acquisition Cost
$93,468
Initial Loan Funding
$68,696
Cash Required to Close
$24,772
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,772

Loan Terms
Initial Loan Funding
$68,696
Rehab Loan Funding
$21,500
Total Loan Commitment
$90,196
Points
$1,804
Loan Closing Costs
$4,193
Interest Carry
$4,547
Total Financing Cost
$10,544

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$601
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,601
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)
$378
Misc.
Total Loan Closing
$4,193

Residual
As Repaired Value (ARV)
$150,300
Sale Costs
%
$9,018
Property Taxes
%
$962
Property Insurance
%
$189
Interest Carry - Purchase Loan Funding
$3,607
Interest Carry - Rehab Loan Funding
$941
Net Exit Price
$135,584
Cash Investment
$24,772
Loan payoff
$90,196
Estimated Profit
$20,616
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.