253328

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
%
%
%
%

$27,536

Cash Investment

$24,096

Profit

88%

Return On Equity

175%

Annualized ROE

Purchase Cost
Purchase Price
$97,350
Buyer's Premium
Purchase Closing Costs
$1,779
Loan Points
$2,044
Loan Closing Costs
$4,243
Total Acquisition Cost
$105,416
Initial Loan Funding
$77,880
Cash Required to Close
$27,536
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,536

Loan Terms
Initial Loan Funding
$77,880
Rehab Loan Funding
$24,300
Total Loan Commitment
$102,180
Points
$2,044
Loan Closing Costs
$4,243
Interest Carry
$5,152
Total Financing Cost
$11,439

Closing Costs
Deed/Transfer Tax - County
%
$97
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$681
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,779
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)
$428
Misc.
Total Loan Closing
$4,243

Residual
As Repaired Value (ARV)
$170,400
Sale Costs
%
$10,224
Property Taxes
%
$998
Property Insurance
%
$214
Interest Carry - Purchase Loan Funding
$4,089
Interest Carry - Rehab Loan Funding
$1,063
Net Exit Price
$153,812
Cash Investment
$27,536
Loan payoff
$102,180
Estimated Profit
$24,096
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.