253221

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
%
%
%
%

$26,516

Cash Investment

$22,761

Profit

86%

Return On Equity

172%

Annualized ROE

Purchase Cost
Purchase Price
$92,980
Buyer's Premium
Purchase Closing Costs
$1,744
Loan Points
$1,952
Loan Closing Costs
$4,224
Total Acquisition Cost
$100,900
Initial Loan Funding
$74,384
Cash Required to Close
$26,516
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,516

Loan Terms
Initial Loan Funding
$74,384
Rehab Loan Funding
$23,200
Total Loan Commitment
$97,584
Points
$1,952
Loan Closing Costs
$4,224
Interest Carry
$4,920
Total Financing Cost
$11,096

Closing Costs
Deed/Transfer Tax - County
%
$93
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$651
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,744
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)
$409
Misc.
Total Loan Closing
$4,224

Residual
As Repaired Value (ARV)
$162,700
Sale Costs
%
$9,762
Property Taxes
%
$953
Property Insurance
%
$205
Interest Carry - Purchase Loan Funding
$3,905
Interest Carry - Rehab Loan Funding
$1,015
Net Exit Price
$146,860
Cash Investment
$26,516
Loan payoff
$97,584
Estimated Profit
$22,761
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.