253230

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
%
%
%
%

$27,192

Cash Investment

$23,574

Profit

87%

Return On Equity

173%

Annualized ROE

Purchase Cost
Purchase Price
$95,870
Buyer's Premium
Purchase Closing Costs
$1,767
Loan Points
$2,014
Loan Closing Costs
$4,237
Total Acquisition Cost
$103,888
Initial Loan Funding
$76,696
Cash Required to Close
$27,192
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,192

Loan Terms
Initial Loan Funding
$76,696
Rehab Loan Funding
$24,000
Total Loan Commitment
$100,696
Points
$2,014
Loan Closing Costs
$4,237
Interest Carry
$5,077
Total Financing Cost
$11,327

Closing Costs
Deed/Transfer Tax - County
%
$96
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$671
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,767
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)
$422
Misc.
Total Loan Closing
$4,237

Residual
As Repaired Value (ARV)
$167,800
Sale Costs
%
$10,068
Property Taxes
%
$983
Property Insurance
%
$211
Interest Carry - Purchase Loan Funding
$4,027
Interest Carry - Rehab Loan Funding
$1,050
Net Exit Price
$151,462
Cash Investment
$27,192
Loan payoff
$100,696
Estimated Profit
$23,574
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.