302565

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
%
%
%
%

$23,948

Cash Investment

$18,631

Profit

78%

Return On Equity

156%

Annualized ROE

Purchase Cost
Purchase Price
$79,920
Buyer's Premium
Purchase Closing Costs
$1,559
Loan Points
$1,679
Loan Closing Costs
$4,726
Total Acquisition Cost
$87,884
Initial Loan Funding
$63,936
Cash Required to Close
$23,948
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,948

Loan Terms
Initial Loan Funding
$63,936
Rehab Loan Funding
$20,000
Total Loan Commitment
$83,936
Points
$1,679
Loan Closing Costs
$4,726
Interest Carry
$4,232
Total Financing Cost
$10,636

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$559
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,559
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)
$911
Misc.
Total Loan Closing
$4,726

Residual
As Repaired Value (ARV)
$139,900
Sale Costs
%
$8,394
Property Taxes
%
$304
Property Insurance
%
$456
Interest Carry - Purchase Loan Funding
$3,357
Interest Carry - Rehab Loan Funding
$875
Net Exit Price
$126,515
Cash Investment
$23,948
Loan payoff
$83,936
Estimated Profit
$18,631
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.