253237

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
%
%
%
%

$28,777

Cash Investment

$26,184

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$102,660
Buyer's Premium
Purchase Closing Costs
$1,821
Loan Points
$2,157
Loan Closing Costs
$4,267
Total Acquisition Cost
$110,905
Initial Loan Funding
$82,128
Cash Required to Close
$28,777
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,777

Loan Terms
Initial Loan Funding
$82,128
Rehab Loan Funding
$25,700
Total Loan Commitment
$107,828
Points
$2,157
Loan Closing Costs
$4,267
Interest Carry
$5,436
Total Financing Cost
$11,859

Closing Costs
Deed/Transfer Tax - County
%
$103
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$719
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,821
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)
$452
Misc.
Total Loan Closing
$4,267

Residual
As Repaired Value (ARV)
$179,700
Sale Costs
%
$10,782
Property Taxes
%
$467
Property Insurance
%
$226
Interest Carry - Purchase Loan Funding
$4,312
Interest Carry - Rehab Loan Funding
$1,124
Net Exit Price
$162,789
Cash Investment
$28,777
Loan payoff
$107,828
Estimated Profit
$26,184
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.