250172

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
%
%
%
%

$28,141

Cash Investment

$24,777

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$99,940
Buyer's Premium
Purchase Closing Costs
$1,800
Loan Points
$2,099
Loan Closing Costs
$4,255
Total Acquisition Cost
$108,093
Initial Loan Funding
$79,952
Cash Required to Close
$28,141
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,141

Loan Terms
Initial Loan Funding
$79,952
Rehab Loan Funding
$25,000
Total Loan Commitment
$104,952
Points
$2,099
Loan Closing Costs
$4,255
Interest Carry
$5,291
Total Financing Cost
$11,645

Closing Costs
Deed/Transfer Tax - County
%
$100
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$700
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,800
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)
$440
Misc.
Total Loan Closing
$4,255

Residual
As Repaired Value (ARV)
$174,900
Sale Costs
%
$10,494
Property Taxes
%
$1,024
Property Insurance
%
$220
Interest Carry - Purchase Loan Funding
$4,197
Interest Carry - Rehab Loan Funding
$1,094
Net Exit Price
$157,871
Cash Investment
$28,141
Loan payoff
$104,952
Estimated Profit
$24,777
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.