253450

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
%
%
%
%

$26,064

Cash Investment

$22,083

Profit

85%

Return On Equity

169%

Annualized ROE

Purchase Cost
Purchase Price
$90,000
Buyer's Premium
Purchase Closing Costs
$1,963
Loan Points
$1,890
Loan Closing Costs
$4,211
Total Acquisition Cost
$98,064
Initial Loan Funding
$72,000
Cash Required to Close
$26,064
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,064

Loan Terms
Initial Loan Funding
$72,000
Rehab Loan Funding
$22,500
Total Loan Commitment
$94,500
Points
$1,890
Loan Closing Costs
$4,211
Interest Carry
$4,764
Total Financing Cost
$10,865

Closing Costs
Deed/Transfer Tax - County
%
$333
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$630
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,963
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)
$396
Misc.
Total Loan Closing
$4,211

Residual
As Repaired Value (ARV)
$157,500
Sale Costs
%
$9,450
Property Taxes
%
$441
Property Insurance
%
$198
Interest Carry - Purchase Loan Funding
$3,780
Interest Carry - Rehab Loan Funding
$984
Net Exit Price
$142,647
Cash Investment
$26,064
Loan payoff
$94,500
Estimated Profit
$22,083
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.