249481

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
%
%
%
%

$26,992

Cash Investment

$23,421

Profit

87%

Return On Equity

174%

Annualized ROE

Purchase Cost
Purchase Price
$95,420
Buyer's Premium
Purchase Closing Costs
$1,668
Loan Points
$2,005
Loan Closing Costs
$4,235
Total Acquisition Cost
$103,328
Initial Loan Funding
$76,336
Cash Required to Close
$26,992
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,992

Loan Terms
Initial Loan Funding
$76,336
Rehab Loan Funding
$23,900
Total Loan Commitment
$100,236
Points
$2,005
Loan Closing Costs
$4,235
Interest Carry
$5,053
Total Financing Cost
$11,293

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$668
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,668
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)
$420
Misc.
Total Loan Closing
$4,235

Residual
As Repaired Value (ARV)
$167,000
Sale Costs
%
$10,020
Property Taxes
%
$1,069
Property Insurance
%
$210
Interest Carry - Purchase Loan Funding
$4,008
Interest Carry - Rehab Loan Funding
$1,046
Net Exit Price
$150,648
Cash Investment
$26,992
Loan payoff
$100,236
Estimated Profit
$23,421
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.