302550

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
%
%
%
%

$26,036

Cash Investment

$21,110

Profit

81%

Return On Equity

162%

Annualized ROE

Purchase Cost
Purchase Price
$88,640
Buyer's Premium
Purchase Closing Costs
$1,620
Loan Points
$1,862
Loan Closing Costs
$4,825
Total Acquisition Cost
$96,948
Initial Loan Funding
$70,912
Cash Required to Close
$26,036
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,036

Loan Terms
Initial Loan Funding
$70,912
Rehab Loan Funding
$22,200
Total Loan Commitment
$93,112
Points
$1,862
Loan Closing Costs
$4,825
Interest Carry
$4,694
Total Financing Cost
$11,382

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,620
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)
$1,010
Misc.
Total Loan Closing
$4,825

Residual
As Repaired Value (ARV)
$155,100
Sale Costs
%
$9,306
Property Taxes
%
$337
Property Insurance
%
$505
Interest Carry - Purchase Loan Funding
$3,723
Interest Carry - Rehab Loan Funding
$971
Net Exit Price
$140,258
Cash Investment
$26,036
Loan payoff
$93,112
Estimated Profit
$21,110
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.