252331

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
%
%
%
%

$14,153

Cash Investment

$7,023

Profit

50%

Return On Equity

99%

Annualized ROE

Purchase Cost
Purchase Price
$40,010
Buyer's Premium
Purchase Closing Costs
$1,320
Loan Points
$840
Loan Closing Costs
$3,991
Total Acquisition Cost
$46,161
Initial Loan Funding
$32,008
Cash Required to Close
$14,153
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$14,153

Loan Terms
Initial Loan Funding
$32,008
Rehab Loan Funding
$10,000
Total Loan Commitment
$42,008
Points
$840
Loan Closing Costs
$3,991
Interest Carry
$2,118
Total Financing Cost
$6,949

Closing Costs
Deed/Transfer Tax - County
%
$40
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$280
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,320
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)
$176
Misc.
Total Loan Closing
$3,991

Residual
As Repaired Value (ARV)
$70,000
Sale Costs
%
$4,200
Property Taxes
%
$410
Property Insurance
%
$88
Interest Carry - Purchase Loan Funding
$1,680
Interest Carry - Rehab Loan Funding
$438
Net Exit Price
$63,184
Cash Investment
$14,153
Loan payoff
$42,008
Estimated Profit
$7,023
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.