302499

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
%
%
%
%

$23,469

Cash Investment

$18,045

Profit

77%

Return On Equity

154%

Annualized ROE

Purchase Cost
Purchase Price
$77,920
Buyer's Premium
Purchase Closing Costs
$1,545
Loan Points
$1,637
Loan Closing Costs
$4,703
Total Acquisition Cost
$85,805
Initial Loan Funding
$62,336
Cash Required to Close
$23,469
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,469

Loan Terms
Initial Loan Funding
$62,336
Rehab Loan Funding
$19,500
Total Loan Commitment
$81,836
Points
$1,637
Loan Closing Costs
$4,703
Interest Carry
$4,126
Total Financing Cost
$10,466

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$545
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,545
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)
$888
Misc.
Total Loan Closing
$4,703

Residual
As Repaired Value (ARV)
$136,400
Sale Costs
%
$8,184
Property Taxes
%
$296
Property Insurance
%
$444
Interest Carry - Purchase Loan Funding
$3,273
Interest Carry - Rehab Loan Funding
$853
Net Exit Price
$123,350
Cash Investment
$23,469
Loan payoff
$81,836
Estimated Profit
$18,045
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.