249505

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
%
%
%
%

$20,088

Cash Investment

$15,046

Profit

75%

Return On Equity

150%

Annualized ROE

Purchase Cost
Purchase Price
$65,720
Buyer's Premium
Purchase Closing Costs
$1,460
Loan Points
$1,380
Loan Closing Costs
$4,104
Total Acquisition Cost
$72,664
Initial Loan Funding
$52,576
Cash Required to Close
$20,088
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$20,088

Loan Terms
Initial Loan Funding
$52,576
Rehab Loan Funding
$16,400
Total Loan Commitment
$68,976
Points
$1,380
Loan Closing Costs
$4,104
Interest Carry
$3,478
Total Financing Cost
$8,961

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$460
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,460
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)
$289
Misc.
Total Loan Closing
$4,104

Residual
As Repaired Value (ARV)
$115,000
Sale Costs
%
$6,900
Property Taxes
%
$368
Property Insurance
%
$145
Interest Carry - Purchase Loan Funding
$2,760
Interest Carry - Rehab Loan Funding
$718
Net Exit Price
$104,110
Cash Investment
$20,088
Loan payoff
$68,976
Estimated Profit
$15,046
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.