248999

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
%
%
%
%

$23,192

Cash Investment

$18,602

Profit

80%

Return On Equity

160%

Annualized ROE

Purchase Cost
Purchase Price
$79,070
Buyer's Premium
Purchase Closing Costs
$1,553
Loan Points
$1,661
Loan Closing Costs
$4,163
Total Acquisition Cost
$86,448
Initial Loan Funding
$63,256
Cash Required to Close
$23,192
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,192

Loan Terms
Initial Loan Funding
$63,256
Rehab Loan Funding
$19,800
Total Loan Commitment
$83,056
Points
$1,661
Loan Closing Costs
$4,163
Interest Carry
$4,187
Total Financing Cost
$10,011

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$553
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,553
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)
$348
Misc.
Total Loan Closing
$4,163

Residual
As Repaired Value (ARV)
$138,400
Sale Costs
%
$8,304
Property Taxes
%
$886
Property Insurance
%
$174
Interest Carry - Purchase Loan Funding
$3,321
Interest Carry - Rehab Loan Funding
$866
Net Exit Price
$124,849
Cash Investment
$23,192
Loan payoff
$83,056
Estimated Profit
$18,602
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.