251195

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
%
%
%
%

$19,625

Cash Investment

$14,075

Profit

72%

Return On Equity

143%

Annualized ROE

Purchase Cost
Purchase Price
$63,730
Buyer's Premium
Purchase Closing Costs
$1,446
Loan Points
$1,338
Loan Closing Costs
$4,095
Total Acquisition Cost
$70,609
Initial Loan Funding
$50,984
Cash Required to Close
$19,625
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$19,625

Loan Terms
Initial Loan Funding
$50,984
Rehab Loan Funding
$15,900
Total Loan Commitment
$66,884
Points
$1,338
Loan Closing Costs
$4,095
Interest Carry
$3,372
Total Financing Cost
$8,805

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$446
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,446
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)
$280
Misc.
Total Loan Closing
$4,095

Residual
As Repaired Value (ARV)
$111,500
Sale Costs
%
$6,690
Property Taxes
%
$714
Property Insurance
%
$140
Interest Carry - Purchase Loan Funding
$2,677
Interest Carry - Rehab Loan Funding
$696
Net Exit Price
$100,584
Cash Investment
$19,625
Loan payoff
$66,884
Estimated Profit
$14,075
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.