253139

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
%
%
%
%

$26,902

Cash Investment

$23,707

Profit

88%

Return On Equity

176%

Annualized ROE

Purchase Cost
Purchase Price
$94,630
Buyer's Premium
Purchase Closing Costs
$1,757
Loan Points
$1,988
Loan Closing Costs
$4,231
Total Acquisition Cost
$102,606
Initial Loan Funding
$75,704
Cash Required to Close
$26,902
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,902

Loan Terms
Initial Loan Funding
$75,704
Rehab Loan Funding
$23,700
Total Loan Commitment
$99,404
Points
$1,988
Loan Closing Costs
$4,231
Interest Carry
$5,011
Total Financing Cost
$11,231

Closing Costs
Deed/Transfer Tax - County
%
$95
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$662
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,757
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)
$416
Misc.
Total Loan Closing
$4,231

Residual
As Repaired Value (ARV)
$165,600
Sale Costs
%
$9,936
Property Taxes
%
$431
Property Insurance
%
$208
Interest Carry - Purchase Loan Funding
$3,974
Interest Carry - Rehab Loan Funding
$1,037
Net Exit Price
$150,014
Cash Investment
$26,902
Loan payoff
$99,404
Estimated Profit
$23,707
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.