250474

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
%
%
%
%

$26,798

Cash Investment

$23,642

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$94,190
Buyer's Premium
Purchase Closing Costs
$1,754
Loan Points
$1,977
Loan Closing Costs
$4,229
Total Acquisition Cost
$102,150
Initial Loan Funding
$75,352
Cash Required to Close
$26,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,798

Loan Terms
Initial Loan Funding
$75,352
Rehab Loan Funding
$23,500
Total Loan Commitment
$98,852
Points
$1,977
Loan Closing Costs
$4,229
Interest Carry
$4,984
Total Financing Cost
$11,191

Closing Costs
Deed/Transfer Tax - County
%
$94
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$659
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,754
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)
$414
Misc.
Total Loan Closing
$4,229

Residual
As Repaired Value (ARV)
$164,800
Sale Costs
%
$9,888
Property Taxes
%
$429
Property Insurance
%
$207
Interest Carry - Purchase Loan Funding
$3,956
Interest Carry - Rehab Loan Funding
$1,028
Net Exit Price
$149,292
Cash Investment
$26,798
Loan payoff
$98,852
Estimated Profit
$23,642
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.