249154

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
%
%
%
%

$27,109

Cash Investment

$23,608

Profit

87%

Return On Equity

174%

Annualized ROE

Purchase Cost
Purchase Price
$95,930
Buyer's Premium
Purchase Closing Costs
$1,672
Loan Points
$2,015
Loan Closing Costs
$4,237
Total Acquisition Cost
$103,853
Initial Loan Funding
$76,744
Cash Required to Close
$27,109
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,109

Loan Terms
Initial Loan Funding
$76,744
Rehab Loan Funding
$24,000
Total Loan Commitment
$100,744
Points
$2,015
Loan Closing Costs
$4,237
Interest Carry
$5,079
Total Financing Cost
$11,331

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$672
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,672
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)
$422
Misc.
Total Loan Closing
$4,237

Residual
As Repaired Value (ARV)
$167,900
Sale Costs
%
$10,074
Property Taxes
%
$1,074
Property Insurance
%
$211
Interest Carry - Purchase Loan Funding
$4,029
Interest Carry - Rehab Loan Funding
$1,050
Net Exit Price
$151,461
Cash Investment
$27,109
Loan payoff
$100,744
Estimated Profit
$23,608
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.