253018

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
%
%
%
%

$28,037

Cash Investment

$24,619

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$99,490
Buyer's Premium
Purchase Closing Costs
$1,796
Loan Points
$2,090
Loan Closing Costs
$4,253
Total Acquisition Cost
$107,629
Initial Loan Funding
$79,592
Cash Required to Close
$28,037
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,037

Loan Terms
Initial Loan Funding
$79,592
Rehab Loan Funding
$24,900
Total Loan Commitment
$104,492
Points
$2,090
Loan Closing Costs
$4,253
Interest Carry
$5,268
Total Financing Cost
$11,611

Closing Costs
Deed/Transfer Tax - County
%
$99
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$696
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,796
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)
$438
Misc.
Total Loan Closing
$4,253

Residual
As Repaired Value (ARV)
$174,100
Sale Costs
%
$10,446
Property Taxes
%
$1,020
Property Insurance
%
$219
Interest Carry - Purchase Loan Funding
$4,179
Interest Carry - Rehab Loan Funding
$1,089
Net Exit Price
$157,147
Cash Investment
$28,037
Loan payoff
$104,492
Estimated Profit
$24,619
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.