252320

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
%
%
%
%

$19,326

Cash Investment

$13,722

Profit

71%

Return On Equity

142%

Annualized ROE

Purchase Cost
Purchase Price
$62,440
Buyer's Premium
Purchase Closing Costs
$1,437
Loan Points
$1,311
Loan Closing Costs
$4,090
Total Acquisition Cost
$69,278
Initial Loan Funding
$49,952
Cash Required to Close
$19,326
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$19,326

Loan Terms
Initial Loan Funding
$49,952
Rehab Loan Funding
$15,600
Total Loan Commitment
$65,552
Points
$1,311
Loan Closing Costs
$4,090
Interest Carry
$3,305
Total Financing Cost
$8,706

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$437
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,437
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)
$275
Misc.
Total Loan Closing
$4,090

Residual
As Repaired Value (ARV)
$109,300
Sale Costs
%
$6,558
Property Taxes
%
$699
Property Insurance
%
$137
Interest Carry - Purchase Loan Funding
$2,622
Interest Carry - Rehab Loan Funding
$683
Net Exit Price
$98,600
Cash Investment
$19,326
Loan payoff
$65,552
Estimated Profit
$13,722
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.