302610

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
%
%
%
%

$24,967

Cash Investment

$19,897

Profit

80%

Return On Equity

159%

Annualized ROE

Purchase Cost
Purchase Price
$84,180
Buyer's Premium
Purchase Closing Costs
$1,589
Loan Points
$1,767
Loan Closing Costs
$4,775
Total Acquisition Cost
$92,311
Initial Loan Funding
$67,344
Cash Required to Close
$24,967
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$24,967

Loan Terms
Initial Loan Funding
$67,344
Rehab Loan Funding
$21,000
Total Loan Commitment
$88,344
Points
$1,767
Loan Closing Costs
$4,775
Interest Carry
$4,454
Total Financing Cost
$10,996

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$589
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,589
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)
$960
Misc.
Total Loan Closing
$4,775

Residual
As Repaired Value (ARV)
$147,300
Sale Costs
%
$8,838
Property Taxes
%
$320
Property Insurance
%
$480
Interest Carry - Purchase Loan Funding
$3,536
Interest Carry - Rehab Loan Funding
$919
Net Exit Price
$133,208
Cash Investment
$24,967
Loan payoff
$88,344
Estimated Profit
$19,897
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.