250490

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
%
%
%
%

$28,173

Cash Investment

$25,384

Profit

90%

Return On Equity

180%

Annualized ROE

Purchase Cost
Purchase Price
$100,080
Buyer's Premium
Purchase Closing Costs
$1,801
Loan Points
$2,101
Loan Closing Costs
$4,255
Total Acquisition Cost
$108,237
Initial Loan Funding
$80,064
Cash Required to Close
$28,173
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,173

Loan Terms
Initial Loan Funding
$80,064
Rehab Loan Funding
$25,000
Total Loan Commitment
$105,064
Points
$2,101
Loan Closing Costs
$4,255
Interest Carry
$5,297
Total Financing Cost
$11,654

Closing Costs
Deed/Transfer Tax - County
%
$100
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$701
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,801
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)
$440
Misc.
Total Loan Closing
$4,255

Residual
As Repaired Value (ARV)
$175,100
Sale Costs
%
$10,506
Property Taxes
%
$455
Property Insurance
%
$220
Interest Carry - Purchase Loan Funding
$4,203
Interest Carry - Rehab Loan Funding
$1,094
Net Exit Price
$158,621
Cash Investment
$28,173
Loan payoff
$105,064
Estimated Profit
$25,384
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.