253404

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
%
%
%
%

$16,428

Cash Investment

$10,216

Profit

62%

Return On Equity

124%

Annualized ROE

Purchase Cost
Purchase Price
$49,970
Buyer's Premium
Purchase Closing Costs
$1,350
Loan Points
$1,050
Loan Closing Costs
$4,035
Total Acquisition Cost
$56,404
Initial Loan Funding
$39,976
Cash Required to Close
$16,428
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$16,428

Loan Terms
Initial Loan Funding
$39,976
Rehab Loan Funding
$12,500
Total Loan Commitment
$52,476
Points
$1,050
Loan Closing Costs
$4,035
Interest Carry
$2,646
Total Financing Cost
$7,730

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$350
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,350
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)
$220
Misc.
Total Loan Closing
$4,035

Residual
As Repaired Value (ARV)
$87,400
Sale Costs
%
$5,244
Property Taxes
%
$280
Property Insurance
%
$110
Interest Carry - Purchase Loan Funding
$2,099
Interest Carry - Rehab Loan Funding
$547
Net Exit Price
$79,121
Cash Investment
$16,428
Loan payoff
$52,476
Estimated Profit
$10,216
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.