302581

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
%
%
%
%

$27,841

Cash Investment

$24,894

Profit

89%

Return On Equity

179%

Annualized ROE

Purchase Cost
Purchase Price
$98,650
Buyer's Premium
Purchase Closing Costs
$1,789
Loan Points
$2,072
Loan Closing Costs
$4,249
Total Acquisition Cost
$106,761
Initial Loan Funding
$78,920
Cash Required to Close
$27,841
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,841

Loan Terms
Initial Loan Funding
$78,920
Rehab Loan Funding
$24,700
Total Loan Commitment
$103,620
Points
$2,072
Loan Closing Costs
$4,249
Interest Carry
$5,224
Total Financing Cost
$11,545

Closing Costs
Deed/Transfer Tax - County
%
$99
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$691
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,789
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)
$434
Misc.
Total Loan Closing
$4,249

Residual
As Repaired Value (ARV)
$172,600
Sale Costs
%
$10,356
Property Taxes
%
$449
Property Insurance
%
$217
Interest Carry - Purchase Loan Funding
$4,143
Interest Carry - Rehab Loan Funding
$1,081
Net Exit Price
$156,354
Cash Investment
$27,841
Loan payoff
$103,620
Estimated Profit
$24,894
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.