250347

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
%
%
%
%

$20,528

Cash Investment

$15,580

Profit

76%

Return On Equity

152%

Annualized ROE

Purchase Cost
Purchase Price
$67,610
Buyer's Premium
Purchase Closing Costs
$1,473
Loan Points
$1,420
Loan Closing Costs
$4,112
Total Acquisition Cost
$74,616
Initial Loan Funding
$54,088
Cash Required to Close
$20,528
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$20,528

Loan Terms
Initial Loan Funding
$54,088
Rehab Loan Funding
$16,900
Total Loan Commitment
$70,988
Points
$1,420
Loan Closing Costs
$4,112
Interest Carry
$3,579
Total Financing Cost
$9,111

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$473
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,473
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)
$297
Misc.
Total Loan Closing
$4,112

Residual
As Repaired Value (ARV)
$118,300
Sale Costs
%
$7,098
Property Taxes
%
$379
Property Insurance
%
$149
Interest Carry - Purchase Loan Funding
$2,840
Interest Carry - Rehab Loan Funding
$739
Net Exit Price
$107,096
Cash Investment
$20,528
Loan payoff
$70,988
Estimated Profit
$15,580
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.