302541

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
%
%
%
%

$29,381

Cash Investment

$25,246

Profit

86%

Return On Equity

172%

Annualized ROE

Purchase Cost
Purchase Price
$102,610
Buyer's Premium
Purchase Closing Costs
$1,718
Loan Points
$2,156
Loan Closing Costs
$4,985
Total Acquisition Cost
$111,469
Initial Loan Funding
$82,088
Cash Required to Close
$29,381
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,381

Loan Terms
Initial Loan Funding
$82,088
Rehab Loan Funding
$25,700
Total Loan Commitment
$107,788
Points
$2,156
Loan Closing Costs
$4,985
Interest Carry
$5,434
Total Financing Cost
$12,575

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$718
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,718
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)
$1,170
Misc.
Total Loan Closing
$4,985

Residual
As Repaired Value (ARV)
$179,600
Sale Costs
%
$10,776
Property Taxes
%
$390
Property Insurance
%
$585
Interest Carry - Purchase Loan Funding
$4,310
Interest Carry - Rehab Loan Funding
$1,124
Net Exit Price
$162,415
Cash Investment
$29,381
Loan payoff
$107,788
Estimated Profit
$25,246
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.