250298

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
%
%
%
%

$24,205

Cash Investment

$20,284

Profit

84%

Return On Equity

168%

Annualized ROE

Purchase Cost
Purchase Price
$83,430
Buyer's Premium
Purchase Closing Costs
$1,584
Loan Points
$1,753
Loan Closing Costs
$4,182
Total Acquisition Cost
$90,949
Initial Loan Funding
$66,744
Cash Required to Close
$24,205
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,205

Loan Terms
Initial Loan Funding
$66,744
Rehab Loan Funding
$20,900
Total Loan Commitment
$87,644
Points
$1,753
Loan Closing Costs
$4,182
Interest Carry
$4,418
Total Financing Cost
$10,353

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$584
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,584
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)
$367
Misc.
Total Loan Closing
$4,182

Residual
As Repaired Value (ARV)
$146,000
Sale Costs
%
$8,760
Property Taxes
%
$505
Property Insurance
%
$184
Interest Carry - Purchase Loan Funding
$3,504
Interest Carry - Rehab Loan Funding
$914
Net Exit Price
$132,133
Cash Investment
$24,205
Loan payoff
$87,644
Estimated Profit
$20,284
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.