249783

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
%
%
%
%

$22,631

Cash Investment

$18,331

Profit

81%

Return On Equity

162%

Annualized ROE

Purchase Cost
Purchase Price
$76,660
Buyer's Premium
Purchase Closing Costs
$1,537
Loan Points
$1,611
Loan Closing Costs
$4,152
Total Acquisition Cost
$83,959
Initial Loan Funding
$61,328
Cash Required to Close
$22,631
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$22,631

Loan Terms
Initial Loan Funding
$61,328
Rehab Loan Funding
$19,200
Total Loan Commitment
$80,528
Points
$1,611
Loan Closing Costs
$4,152
Interest Carry
$4,060
Total Financing Cost
$9,823

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$537
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,537
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)
$337
Misc.
Total Loan Closing
$4,152

Residual
As Repaired Value (ARV)
$134,200
Sale Costs
%
$8,052
Property Taxes
%
$429
Property Insurance
%
$169
Interest Carry - Purchase Loan Funding
$3,220
Interest Carry - Rehab Loan Funding
$840
Net Exit Price
$121,490
Cash Investment
$22,631
Loan payoff
$80,528
Estimated Profit
$18,331
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.