250195

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
%
%
%
%

$28,025

Cash Investment

$24,764

Profit

88%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$99,870
Buyer's Premium
Purchase Closing Costs
$1,699
Loan Points
$2,098
Loan Closing Costs
$4,254
Total Acquisition Cost
$107,921
Initial Loan Funding
$79,896
Cash Required to Close
$28,025
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,025

Loan Terms
Initial Loan Funding
$79,896
Rehab Loan Funding
$25,000
Total Loan Commitment
$104,896
Points
$2,098
Loan Closing Costs
$4,254
Interest Carry
$5,288
Total Financing Cost
$11,641

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$699
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,699
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)
$439
Misc.
Total Loan Closing
$4,254

Residual
As Repaired Value (ARV)
$174,800
Sale Costs
%
$10,488
Property Taxes
%
$1,119
Property Insurance
%
$220
Interest Carry - Purchase Loan Funding
$4,195
Interest Carry - Rehab Loan Funding
$1,094
Net Exit Price
$157,685
Cash Investment
$28,025
Loan payoff
$104,896
Estimated Profit
$24,764
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.