250198

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
%
%
%
%

$26,463

Cash Investment

$23,162

Profit

88%

Return On Equity

175%

Annualized ROE

Purchase Cost
Purchase Price
$92,750
Buyer's Premium
Purchase Closing Costs
$1,742
Loan Points
$1,948
Loan Closing Costs
$4,223
Total Acquisition Cost
$100,663
Initial Loan Funding
$74,200
Cash Required to Close
$26,463
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,463

Loan Terms
Initial Loan Funding
$74,200
Rehab Loan Funding
$23,200
Total Loan Commitment
$97,400
Points
$1,948
Loan Closing Costs
$4,223
Interest Carry
$4,911
Total Financing Cost
$11,082

Closing Costs
Deed/Transfer Tax - County
%
$93
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$649
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,742
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)
$408
Misc.
Total Loan Closing
$4,223

Residual
As Repaired Value (ARV)
$162,300
Sale Costs
%
$9,738
Property Taxes
%
$422
Property Insurance
%
$204
Interest Carry - Purchase Loan Funding
$3,896
Interest Carry - Rehab Loan Funding
$1,015
Net Exit Price
$147,025
Cash Investment
$26,463
Loan payoff
$97,400
Estimated Profit
$23,162
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.