249319

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
%
%
%
%

$21,532

Cash Investment

$16,498

Profit

77%

Return On Equity

153%

Annualized ROE

Purchase Cost
Purchase Price
$71,930
Buyer's Premium
Purchase Closing Costs
$1,504
Loan Points
$1,511
Loan Closing Costs
$4,131
Total Acquisition Cost
$79,076
Initial Loan Funding
$57,544
Cash Required to Close
$21,532
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$21,532

Loan Terms
Initial Loan Funding
$57,544
Rehab Loan Funding
$18,000
Total Loan Commitment
$75,544
Points
$1,511
Loan Closing Costs
$4,131
Interest Carry
$3,809
Total Financing Cost
$9,451

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,504
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)
$316
Misc.
Total Loan Closing
$4,131

Residual
As Repaired Value (ARV)
$125,900
Sale Costs
%
$7,554
Property Taxes
%
$806
Property Insurance
%
$158
Interest Carry - Purchase Loan Funding
$3,021
Interest Carry - Rehab Loan Funding
$788
Net Exit Price
$113,574
Cash Investment
$21,532
Loan payoff
$75,544
Estimated Profit
$16,498
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.