253434

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
%
%
%
%

$26,044

Cash Investment

$22,190

Profit

85%

Return On Equity

170%

Annualized ROE

Purchase Cost
Purchase Price
$90,960
Buyer's Premium
Purchase Closing Costs
$1,728
Loan Points
$1,909
Loan Closing Costs
$4,215
Total Acquisition Cost
$98,812
Initial Loan Funding
$72,768
Cash Required to Close
$26,044
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,044

Loan Terms
Initial Loan Funding
$72,768
Rehab Loan Funding
$22,700
Total Loan Commitment
$95,468
Points
$1,909
Loan Closing Costs
$4,215
Interest Carry
$4,813
Total Financing Cost
$10,938

Closing Costs
Deed/Transfer Tax - County
%
$91
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$637
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,728
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)
$400
Misc.
Total Loan Closing
$4,215

Residual
As Repaired Value (ARV)
$159,200
Sale Costs
%
$9,552
Property Taxes
%
$932
Property Insurance
%
$200
Interest Carry - Purchase Loan Funding
$3,820
Interest Carry - Rehab Loan Funding
$993
Net Exit Price
$143,702
Cash Investment
$26,044
Loan payoff
$95,468
Estimated Profit
$22,190
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.