249256

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
%
%
%
%

$26,431

Cash Investment

$23,241

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$93,010
Buyer's Premium
Purchase Closing Costs
$1,651
Loan Points
$1,954
Loan Closing Costs
$4,224
Total Acquisition Cost
$100,839
Initial Loan Funding
$74,408
Cash Required to Close
$26,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,431

Loan Terms
Initial Loan Funding
$74,408
Rehab Loan Funding
$23,300
Total Loan Commitment
$97,708
Points
$1,954
Loan Closing Costs
$4,224
Interest Carry
$4,926
Total Financing Cost
$11,104

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$651
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,651
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)
$409
Misc.
Total Loan Closing
$4,224

Residual
As Repaired Value (ARV)
$162,800
Sale Costs
%
$9,768
Property Taxes
%
$521
Property Insurance
%
$205
Interest Carry - Purchase Loan Funding
$3,906
Interest Carry - Rehab Loan Funding
$1,019
Net Exit Price
$147,381
Cash Investment
$26,431
Loan payoff
$97,708
Estimated Profit
$23,241
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.