252721

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
%
%
%
%

$24,659

Cash Investment

$20,503

Profit

83%

Return On Equity

166%

Annualized ROE

Purchase Cost
Purchase Price
$85,390
Buyer's Premium
Purchase Closing Costs
$1,598
Loan Points
$1,792
Loan Closing Costs
$4,191
Total Acquisition Cost
$92,971
Initial Loan Funding
$68,312
Cash Required to Close
$24,659
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,659

Loan Terms
Initial Loan Funding
$68,312
Rehab Loan Funding
$21,300
Total Loan Commitment
$89,612
Points
$1,792
Loan Closing Costs
$4,191
Interest Carry
$4,518
Total Financing Cost
$10,501

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$598
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,598
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)
$376
Misc.
Total Loan Closing
$4,191

Residual
As Repaired Value (ARV)
$149,400
Sale Costs
%
$8,964
Property Taxes
%
$956
Property Insurance
%
$188
Interest Carry - Purchase Loan Funding
$3,586
Interest Carry - Rehab Loan Funding
$932
Net Exit Price
$134,774
Cash Investment
$24,659
Loan payoff
$89,612
Estimated Profit
$20,503
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.