251516

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
%
%
%
%

$30,900

Cash Investment

$29,005

Profit

94%

Return On Equity

188%

Annualized ROE

Purchase Cost
Purchase Price
$112,240
Buyer's Premium
Purchase Closing Costs
$1,786
Loan Points
$2,358
Loan Closing Costs
$4,309
Total Acquisition Cost
$120,692
Initial Loan Funding
$89,792
Cash Required to Close
$30,900
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$30,900

Loan Terms
Initial Loan Funding
$89,792
Rehab Loan Funding
$28,100
Total Loan Commitment
$117,892
Points
$2,358
Loan Closing Costs
$4,309
Interest Carry
$5,943
Total Financing Cost
$12,610

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$786
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,786
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)
$494
Misc.
Total Loan Closing
$4,309

Residual
As Repaired Value (ARV)
$196,400
Sale Costs
%
$11,784
Property Taxes
%
$629
Property Insurance
%
$247
Interest Carry - Purchase Loan Funding
$4,714
Interest Carry - Rehab Loan Funding
$1,229
Net Exit Price
$177,797
Cash Investment
$30,900
Loan payoff
$117,892
Estimated Profit
$29,005
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.