248939

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
%
%
%
%

$24,688

Cash Investment

$20,455

Profit

83%

Return On Equity

166%

Annualized ROE

Purchase Cost
Purchase Price
$85,510
Buyer's Premium
Purchase Closing Costs
$1,599
Loan Points
$1,796
Loan Closing Costs
$4,191
Total Acquisition Cost
$93,096
Initial Loan Funding
$68,408
Cash Required to Close
$24,688
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,688

Loan Terms
Initial Loan Funding
$68,408
Rehab Loan Funding
$21,400
Total Loan Commitment
$89,808
Points
$1,796
Loan Closing Costs
$4,191
Interest Carry
$4,528
Total Financing Cost
$10,515

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$599
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,599
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)
$376
Misc.
Total Loan Closing
$4,191

Residual
As Repaired Value (ARV)
$149,600
Sale Costs
%
$8,976
Property Taxes
%
$958
Property Insurance
%
$188
Interest Carry - Purchase Loan Funding
$3,591
Interest Carry - Rehab Loan Funding
$936
Net Exit Price
$134,950
Cash Investment
$24,688
Loan payoff
$89,808
Estimated Profit
$20,455
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.