252116

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
%
%
%
%

$26,538

Cash Investment

$22,868

Profit

86%

Return On Equity

172%

Annualized ROE

Purchase Cost
Purchase Price
$93,470
Buyer's Premium
Purchase Closing Costs
$1,654
Loan Points
$1,964
Loan Closing Costs
$4,226
Total Acquisition Cost
$101,314
Initial Loan Funding
$74,776
Cash Required to Close
$26,538
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,538

Loan Terms
Initial Loan Funding
$74,776
Rehab Loan Funding
$23,400
Total Loan Commitment
$98,176
Points
$1,964
Loan Closing Costs
$4,226
Interest Carry
$4,949
Total Financing Cost
$11,139

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$654
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,654
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)
$411
Misc.
Total Loan Closing
$4,226

Residual
As Repaired Value (ARV)
$163,600
Sale Costs
%
$9,816
Property Taxes
%
$1,047
Property Insurance
%
$206
Interest Carry - Purchase Loan Funding
$3,926
Interest Carry - Rehab Loan Funding
$1,024
Net Exit Price
$147,582
Cash Investment
$26,538
Loan payoff
$98,176
Estimated Profit
$22,868
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.