251352

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
%
%
%
%

$27,527

Cash Investment

$24,147

Profit

88%

Return On Equity

175%

Annualized ROE

Purchase Cost
Purchase Price
$97,730
Buyer's Premium
Purchase Closing Costs
$1,684
Loan Points
$2,052
Loan Closing Costs
$4,245
Total Acquisition Cost
$105,711
Initial Loan Funding
$78,184
Cash Required to Close
$27,527
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,527

Loan Terms
Initial Loan Funding
$78,184
Rehab Loan Funding
$24,400
Total Loan Commitment
$102,584
Points
$2,052
Loan Closing Costs
$4,245
Interest Carry
$5,172
Total Financing Cost
$11,469

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$684
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,684
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)
$430
Misc.
Total Loan Closing
$4,245

Residual
As Repaired Value (ARV)
$171,000
Sale Costs
%
$10,260
Property Taxes
%
$1,095
Property Insurance
%
$215
Interest Carry - Purchase Loan Funding
$4,105
Interest Carry - Rehab Loan Funding
$1,068
Net Exit Price
$154,258
Cash Investment
$27,527
Loan payoff
$102,584
Estimated Profit
$24,147
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.