252232

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
%
%
%
%

$28,005

Cash Investment

$24,769

Profit

88%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$99,790
Buyer's Premium
Purchase Closing Costs
$1,699
Loan Points
$2,095
Loan Closing Costs
$4,254
Total Acquisition Cost
$107,837
Initial Loan Funding
$79,832
Cash Required to Close
$28,005
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,005

Loan Terms
Initial Loan Funding
$79,832
Rehab Loan Funding
$24,900
Total Loan Commitment
$104,732
Points
$2,095
Loan Closing Costs
$4,254
Interest Carry
$5,281
Total Financing Cost
$11,629

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$699
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,699
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)
$439
Misc.
Total Loan Closing
$4,254

Residual
As Repaired Value (ARV)
$174,600
Sale Costs
%
$10,476
Property Taxes
%
$1,118
Property Insurance
%
$220
Interest Carry - Purchase Loan Funding
$4,191
Interest Carry - Rehab Loan Funding
$1,089
Net Exit Price
$157,506
Cash Investment
$28,005
Loan payoff
$104,732
Estimated Profit
$24,769
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.