251800

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
%
%
%
%

$25,919

Cash Investment

$22,075

Profit

85%

Return On Equity

170%

Annualized ROE

Purchase Cost
Purchase Price
$90,810
Buyer's Premium
Purchase Closing Costs
$1,636
Loan Points
$1,907
Loan Closing Costs
$4,215
Total Acquisition Cost
$98,567
Initial Loan Funding
$72,648
Cash Required to Close
$25,919
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$25,919

Loan Terms
Initial Loan Funding
$72,648
Rehab Loan Funding
$22,700
Total Loan Commitment
$95,348
Points
$1,907
Loan Closing Costs
$4,215
Interest Carry
$4,807
Total Financing Cost
$10,929

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$636
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,636
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)
$400
Misc.
Total Loan Closing
$4,215

Residual
As Repaired Value (ARV)
$158,900
Sale Costs
%
$9,534
Property Taxes
%
$1,017
Property Insurance
%
$200
Interest Carry - Purchase Loan Funding
$3,814
Interest Carry - Rehab Loan Funding
$993
Net Exit Price
$143,342
Cash Investment
$25,919
Loan payoff
$95,348
Estimated Profit
$22,075
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.