251231

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
%
%
%
%

$29,266

Cash Investment

$26,930

Profit

92%

Return On Equity

184%

Annualized ROE

Purchase Cost
Purchase Price
$105,210
Buyer's Premium
Purchase Closing Costs
$1,736
Loan Points
$2,209
Loan Closing Costs
$4,278
Total Acquisition Cost
$113,434
Initial Loan Funding
$84,168
Cash Required to Close
$29,266
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,266

Loan Terms
Initial Loan Funding
$84,168
Rehab Loan Funding
$26,300
Total Loan Commitment
$110,468
Points
$2,209
Loan Closing Costs
$4,278
Interest Carry
$5,569
Total Financing Cost
$12,057

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$736
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,736
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)
$463
Misc.
Total Loan Closing
$4,278

Residual
As Repaired Value (ARV)
$184,100
Sale Costs
%
$11,046
Property Taxes
%
$589
Property Insurance
%
$231
Interest Carry - Purchase Loan Funding
$4,419
Interest Carry - Rehab Loan Funding
$1,151
Net Exit Price
$166,664
Cash Investment
$29,266
Loan payoff
$110,468
Estimated Profit
$26,930
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.