301806

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
%
%
%
%

$23,910

Cash Investment

$19,880

Profit

83%

Return On Equity

166%

Annualized ROE

Purchase Cost
Purchase Price
$82,170
Buyer's Premium
Purchase Closing Costs
$1,575
Loan Points
$1,725
Loan Closing Costs
$4,177
Total Acquisition Cost
$89,646
Initial Loan Funding
$65,736
Cash Required to Close
$23,910
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,910

Loan Terms
Initial Loan Funding
$65,736
Rehab Loan Funding
$20,500
Total Loan Commitment
$86,236
Points
$1,725
Loan Closing Costs
$4,177
Interest Carry
$4,348
Total Financing Cost
$10,249

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$575
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,575
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)
$362
Misc.
Total Loan Closing
$4,177

Residual
As Repaired Value (ARV)
$143,800
Sale Costs
%
$8,628
Property Taxes
%
$616
Property Insurance
%
$181
Interest Carry - Purchase Loan Funding
$3,451
Interest Carry - Rehab Loan Funding
$897
Net Exit Price
$130,027
Cash Investment
$23,910
Loan payoff
$86,236
Estimated Profit
$19,880
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.