251954

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
%
%
%
%

$28,775

Cash Investment

$25,491

Profit

89%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$101,480
Buyer's Premium
Purchase Closing Costs
$2,086
Loan Points
$2,132
Loan Closing Costs
$4,262
Total Acquisition Cost
$109,959
Initial Loan Funding
$81,184
Cash Required to Close
$28,775
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,775

Loan Terms
Initial Loan Funding
$81,184
Rehab Loan Funding
$25,400
Total Loan Commitment
$106,584
Points
$2,132
Loan Closing Costs
$4,262
Interest Carry
$5,373
Total Financing Cost
$11,767

Closing Costs
Deed/Transfer Tax - County
%
$375
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$710
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,086
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)
$447
Misc.
Total Loan Closing
$4,262

Residual
As Repaired Value (ARV)
$177,600
Sale Costs
%
$10,656
Property Taxes
%
$497
Property Insurance
%
$223
Interest Carry - Purchase Loan Funding
$4,262
Interest Carry - Rehab Loan Funding
$1,111
Net Exit Price
$160,850
Cash Investment
$28,775
Loan payoff
$106,584
Estimated Profit
$25,491
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.