252007

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
%
%
%
%

$31,166

Cash Investment

$28,798

Profit

92%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$113,390
Buyer's Premium
Purchase Closing Costs
$1,794
Loan Points
$2,380
Loan Closing Costs
$4,314
Total Acquisition Cost
$121,878
Initial Loan Funding
$90,712
Cash Required to Close
$31,166
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$31,166

Loan Terms
Initial Loan Funding
$90,712
Rehab Loan Funding
$28,300
Total Loan Commitment
$119,012
Points
$2,380
Loan Closing Costs
$4,314
Interest Carry
$6,001
Total Financing Cost
$12,695

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$794
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,794
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)
$499
Misc.
Total Loan Closing
$4,314

Residual
As Repaired Value (ARV)
$198,400
Sale Costs
%
$11,904
Property Taxes
%
$1,270
Property Insurance
%
$249
Interest Carry - Purchase Loan Funding
$4,762
Interest Carry - Rehab Loan Funding
$1,238
Net Exit Price
$178,976
Cash Investment
$31,166
Loan payoff
$119,012
Estimated Profit
$28,798
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.