302523

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
%
%
%
%

$28,143

Cash Investment

$23,689

Profit

84%

Return On Equity

168%

Annualized ROE

Purchase Cost
Purchase Price
$97,440
Buyer's Premium
Purchase Closing Costs
$1,682
Loan Points
$2,047
Loan Closing Costs
$4,926
Total Acquisition Cost
$106,095
Initial Loan Funding
$77,952
Cash Required to Close
$28,143
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,143

Loan Terms
Initial Loan Funding
$77,952
Rehab Loan Funding
$24,400
Total Loan Commitment
$102,352
Points
$2,047
Loan Closing Costs
$4,926
Interest Carry
$5,160
Total Financing Cost
$12,133

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$682
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,682
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)
$1,111
Misc.
Total Loan Closing
$4,926

Residual
As Repaired Value (ARV)
$170,500
Sale Costs
%
$10,230
Property Taxes
%
$370
Property Insurance
%
$555
Interest Carry - Purchase Loan Funding
$4,092
Interest Carry - Rehab Loan Funding
$1,068
Net Exit Price
$154,184
Cash Investment
$28,143
Loan payoff
$102,352
Estimated Profit
$23,689
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.