249486

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
%
%
%
%

$28,415

Cash Investment

$25,245

Profit

89%

Return On Equity

178%

Annualized ROE

Purchase Cost
Purchase Price
$101,550
Buyer's Premium
Purchase Closing Costs
$1,711
Loan Points
$2,133
Loan Closing Costs
$4,262
Total Acquisition Cost
$109,655
Initial Loan Funding
$81,240
Cash Required to Close
$28,415
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,415

Loan Terms
Initial Loan Funding
$81,240
Rehab Loan Funding
$25,400
Total Loan Commitment
$106,640
Points
$2,133
Loan Closing Costs
$4,262
Interest Carry
$5,376
Total Financing Cost
$11,771

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$711
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,711
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)
$447
Misc.
Total Loan Closing
$4,262

Residual
As Repaired Value (ARV)
$177,700
Sale Costs
%
$10,662
Property Taxes
%
$1,137
Property Insurance
%
$223
Interest Carry - Purchase Loan Funding
$4,265
Interest Carry - Rehab Loan Funding
$1,111
Net Exit Price
$160,301
Cash Investment
$28,415
Loan payoff
$106,640
Estimated Profit
$25,245
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.