250888

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
%
%
%
%

$28,360

Cash Investment

$25,051

Profit

88%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$100,880
Buyer's Premium
Purchase Closing Costs
$1,807
Loan Points
$2,118
Loan Closing Costs
$4,259
Total Acquisition Cost
$109,064
Initial Loan Funding
$80,704
Cash Required to Close
$28,360
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,360

Loan Terms
Initial Loan Funding
$80,704
Rehab Loan Funding
$25,200
Total Loan Commitment
$105,904
Points
$2,118
Loan Closing Costs
$4,259
Interest Carry
$5,339
Total Financing Cost
$11,716

Closing Costs
Deed/Transfer Tax - County
%
$101
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$706
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,807
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)
$444
Misc.
Total Loan Closing
$4,259

Residual
As Repaired Value (ARV)
$176,500
Sale Costs
%
$10,590
Property Taxes
%
$1,034
Property Insurance
%
$222
Interest Carry - Purchase Loan Funding
$4,237
Interest Carry - Rehab Loan Funding
$1,103
Net Exit Price
$159,315
Cash Investment
$28,360
Loan payoff
$105,904
Estimated Profit
$25,051
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.