251458

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
%
%
%
%

$18,349

Cash Investment

$12,389

Profit

68%

Return On Equity

135%

Annualized ROE

Purchase Cost
Purchase Price
$58,230
Buyer's Premium
Purchase Closing Costs
$1,408
Loan Points
$1,224
Loan Closing Costs
$4,071
Total Acquisition Cost
$64,933
Initial Loan Funding
$46,584
Cash Required to Close
$18,349
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$18,349

Loan Terms
Initial Loan Funding
$46,584
Rehab Loan Funding
$14,600
Total Loan Commitment
$61,184
Points
$1,224
Loan Closing Costs
$4,071
Interest Carry
$3,084
Total Financing Cost
$8,379

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$408
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,408
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)
$256
Misc.
Total Loan Closing
$4,071

Residual
As Repaired Value (ARV)
$101,900
Sale Costs
%
$6,114
Property Taxes
%
$652
Property Insurance
%
$128
Interest Carry - Purchase Loan Funding
$2,446
Interest Carry - Rehab Loan Funding
$639
Net Exit Price
$91,921
Cash Investment
$18,349
Loan payoff
$61,184
Estimated Profit
$12,389
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.