251253

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
%
%
%
%

$26,775

Cash Investment

$23,656

Profit

88%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$94,090
Buyer's Premium
Purchase Closing Costs
$1,753
Loan Points
$1,975
Loan Closing Costs
$4,229
Total Acquisition Cost
$102,047
Initial Loan Funding
$75,272
Cash Required to Close
$26,775
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,775

Loan Terms
Initial Loan Funding
$75,272
Rehab Loan Funding
$23,500
Total Loan Commitment
$98,772
Points
$1,975
Loan Closing Costs
$4,229
Interest Carry
$4,980
Total Financing Cost
$11,184

Closing Costs
Deed/Transfer Tax - County
%
$94
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$659
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,753
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)
$164,700
Sale Costs
%
$9,882
Property Taxes
%
$428
Property Insurance
%
$207
Interest Carry - Purchase Loan Funding
$3,952
Interest Carry - Rehab Loan Funding
$1,028
Net Exit Price
$149,203
Cash Investment
$26,775
Loan payoff
$98,772
Estimated Profit
$23,656
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.