249826

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
%
%
%
%

$22,121

Cash Investment

$17,245

Profit

78%

Return On Equity

156%

Annualized ROE

Purchase Cost
Purchase Price
$74,470
Buyer's Premium
Purchase Closing Costs
$1,521
Loan Points
$1,564
Loan Closing Costs
$4,143
Total Acquisition Cost
$81,697
Initial Loan Funding
$59,576
Cash Required to Close
$22,121
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$22,121

Loan Terms
Initial Loan Funding
$59,576
Rehab Loan Funding
$18,600
Total Loan Commitment
$78,176
Points
$1,564
Loan Closing Costs
$4,143
Interest Carry
$3,941
Total Financing Cost
$9,648

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$521
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,521
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)
$328
Misc.
Total Loan Closing
$4,143

Residual
As Repaired Value (ARV)
$130,300
Sale Costs
%
$7,818
Property Taxes
%
$834
Property Insurance
%
$164
Interest Carry - Purchase Loan Funding
$3,128
Interest Carry - Rehab Loan Funding
$814
Net Exit Price
$117,543
Cash Investment
$22,121
Loan payoff
$78,176
Estimated Profit
$17,245
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.