251329

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
%
%
%
%

$26,534

Cash Investment

$22,796

Profit

86%

Return On Equity

172%

Annualized ROE

Purchase Cost
Purchase Price
$93,450
Buyer's Premium
Purchase Closing Costs
$1,654
Loan Points
$1,963
Loan Closing Costs
$4,226
Total Acquisition Cost
$101,294
Initial Loan Funding
$74,760
Cash Required to Close
$26,534
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,534

Loan Terms
Initial Loan Funding
$74,760
Rehab Loan Funding
$23,400
Total Loan Commitment
$98,160
Points
$1,963
Loan Closing Costs
$4,226
Interest Carry
$4,949
Total Financing Cost
$11,138

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$654
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,654
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)
$411
Misc.
Total Loan Closing
$4,226

Residual
As Repaired Value (ARV)
$163,500
Sale Costs
%
$9,810
Property Taxes
%
$1,047
Property Insurance
%
$206
Interest Carry - Purchase Loan Funding
$3,925
Interest Carry - Rehab Loan Funding
$1,024
Net Exit Price
$147,489
Cash Investment
$26,534
Loan payoff
$98,160
Estimated Profit
$22,796
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.