386983

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
%
%
%
%

$16,968

Cash Investment

$9,689

Profit

57%

Return On Equity

114%

Annualized ROE

Purchase Cost
Purchase Price
$50,140
Buyer's Premium
Purchase Closing Costs
$1,852
Loan Points
$1,052
Loan Closing Costs
$4,036
Total Acquisition Cost
$57,080
Initial Loan Funding
$40,112
Cash Required to Close
$16,968
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$16,968

Loan Terms
Initial Loan Funding
$40,112
Rehab Loan Funding
$12,500
Total Loan Commitment
$52,612
Points
$1,052
Loan Closing Costs
$4,036
Interest Carry
$2,653
Total Financing Cost
$7,741

Closing Costs
Deed/Transfer Tax - County
%
$501
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$351
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,852
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)
$221
Misc.
Total Loan Closing
$4,036

Residual
As Repaired Value (ARV)
$87,700
Sale Costs
%
$5,262
Property Taxes
%
$406
Property Insurance
%
$110
Interest Carry - Purchase Loan Funding
$2,106
Interest Carry - Rehab Loan Funding
$547
Net Exit Price
$79,269
Cash Investment
$16,968
Loan payoff
$52,612
Estimated Profit
$9,689
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.