302681

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
%
%
%
%

$28,409

Cash Investment

$24,140

Profit

85%

Return On Equity

170%

Annualized ROE

Purchase Cost
Purchase Price
$98,560
Buyer's Premium
Purchase Closing Costs
$1,690
Loan Points
$2,069
Loan Closing Costs
$4,939
Total Acquisition Cost
$107,257
Initial Loan Funding
$78,848
Cash Required to Close
$28,409
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,409

Loan Terms
Initial Loan Funding
$78,848
Rehab Loan Funding
$24,600
Total Loan Commitment
$103,448
Points
$2,069
Loan Closing Costs
$4,939
Interest Carry
$5,216
Total Financing Cost
$12,223

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$690
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,690
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)
$1,124
Misc.
Total Loan Closing
$4,939

Residual
As Repaired Value (ARV)
$172,500
Sale Costs
%
$10,350
Property Taxes
%
$375
Property Insurance
%
$562
Interest Carry - Purchase Loan Funding
$4,140
Interest Carry - Rehab Loan Funding
$1,076
Net Exit Price
$155,998
Cash Investment
$28,409
Loan payoff
$103,448
Estimated Profit
$24,140
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.