249093

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
%
%
%
%

$24,001

Cash Investment

$19,706

Profit

82%

Return On Equity

164%

Annualized ROE

Purchase Cost
Purchase Price
$82,560
Buyer's Premium
Purchase Closing Costs
$1,578
Loan Points
$1,733
Loan Closing Costs
$4,178
Total Acquisition Cost
$90,049
Initial Loan Funding
$66,048
Cash Required to Close
$24,001
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,001

Loan Terms
Initial Loan Funding
$66,048
Rehab Loan Funding
$20,600
Total Loan Commitment
$86,648
Points
$1,733
Loan Closing Costs
$4,178
Interest Carry
$4,369
Total Financing Cost
$10,280

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$578
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,578
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)
$363
Misc.
Total Loan Closing
$4,178

Residual
As Repaired Value (ARV)
$144,500
Sale Costs
%
$8,670
Property Taxes
%
$925
Property Insurance
%
$182
Interest Carry - Purchase Loan Funding
$3,468
Interest Carry - Rehab Loan Funding
$901
Net Exit Price
$130,355
Cash Investment
$24,001
Loan payoff
$86,648
Estimated Profit
$19,706
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.