249403

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
%
%
%
%

$26,348

Cash Investment

$22,559

Profit

86%

Return On Equity

171%

Annualized ROE

Purchase Cost
Purchase Price
$92,650
Buyer's Premium
Purchase Closing Costs
$1,649
Loan Points
$1,946
Loan Closing Costs
$4,223
Total Acquisition Cost
$100,468
Initial Loan Funding
$74,120
Cash Required to Close
$26,348
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,348

Loan Terms
Initial Loan Funding
$74,120
Rehab Loan Funding
$23,200
Total Loan Commitment
$97,320
Points
$1,946
Loan Closing Costs
$4,223
Interest Carry
$4,906
Total Financing Cost
$11,075

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$649
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,649
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)
$408
Misc.
Total Loan Closing
$4,223

Residual
As Repaired Value (ARV)
$162,100
Sale Costs
%
$9,726
Property Taxes
%
$1,038
Property Insurance
%
$204
Interest Carry - Purchase Loan Funding
$3,891
Interest Carry - Rehab Loan Funding
$1,015
Net Exit Price
$146,226
Cash Investment
$26,348
Loan payoff
$97,320
Estimated Profit
$22,559
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.