302539

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
%
%
%
%

$24,656

Cash Investment

$19,466

Profit

79%

Return On Equity

158%

Annualized ROE

Purchase Cost
Purchase Price
$82,880
Buyer's Premium
Purchase Closing Costs
$1,580
Loan Points
$1,740
Loan Closing Costs
$4,760
Total Acquisition Cost
$90,960
Initial Loan Funding
$66,304
Cash Required to Close
$24,656
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,656

Loan Terms
Initial Loan Funding
$66,304
Rehab Loan Funding
$20,700
Total Loan Commitment
$87,004
Points
$1,740
Loan Closing Costs
$4,760
Interest Carry
$4,387
Total Financing Cost
$10,886

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$580
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,580
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)
$945
Misc.
Total Loan Closing
$4,760

Residual
As Repaired Value (ARV)
$145,000
Sale Costs
%
$8,700
Property Taxes
%
$315
Property Insurance
%
$472
Interest Carry - Purchase Loan Funding
$3,481
Interest Carry - Rehab Loan Funding
$906
Net Exit Price
$131,126
Cash Investment
$24,656
Loan payoff
$87,004
Estimated Profit
$19,466
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.