250003

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
%
%
%
%

$20,054

Cash Investment

$14,558

Profit

73%

Return On Equity

145%

Annualized ROE

Purchase Cost
Purchase Price
$65,570
Buyer's Premium
Purchase Closing Costs
$1,459
Loan Points
$1,377
Loan Closing Costs
$4,104
Total Acquisition Cost
$72,510
Initial Loan Funding
$52,456
Cash Required to Close
$20,054
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$20,054

Loan Terms
Initial Loan Funding
$52,456
Rehab Loan Funding
$16,400
Total Loan Commitment
$68,856
Points
$1,377
Loan Closing Costs
$4,104
Interest Carry
$3,471
Total Financing Cost
$8,952

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$459
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,459
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)
$114,700
Sale Costs
%
$6,882
Property Taxes
%
$734
Property Insurance
%
$144
Interest Carry - Purchase Loan Funding
$2,754
Interest Carry - Rehab Loan Funding
$718
Net Exit Price
$103,468
Cash Investment
$20,054
Loan payoff
$68,856
Estimated Profit
$14,558
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.