253162

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
%
%
%
%

$26,156

Cash Investment

$22,220

Profit

85%

Return On Equity

170%

Annualized ROE

Purchase Cost
Purchase Price
$91,430
Buyer's Premium
Purchase Closing Costs
$1,731
Loan Points
$1,921
Loan Closing Costs
$4,217
Total Acquisition Cost
$99,300
Initial Loan Funding
$73,144
Cash Required to Close
$26,156
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,156

Loan Terms
Initial Loan Funding
$73,144
Rehab Loan Funding
$22,900
Total Loan Commitment
$96,044
Points
$1,921
Loan Closing Costs
$4,217
Interest Carry
$4,842
Total Financing Cost
$10,980

Closing Costs
Deed/Transfer Tax - County
%
$91
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$640
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,731
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)
$402
Misc.
Total Loan Closing
$4,217

Residual
As Repaired Value (ARV)
$160,000
Sale Costs
%
$9,600
Property Taxes
%
$937
Property Insurance
%
$201
Interest Carry - Purchase Loan Funding
$3,840
Interest Carry - Rehab Loan Funding
$1,002
Net Exit Price
$144,420
Cash Investment
$26,156
Loan payoff
$96,044
Estimated Profit
$22,220
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.