435826

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
%
%
%
%

$21,663

Cash Investment

$17,000

Profit

79%

Return On Equity

157%

Annualized ROE

Purchase Cost
Purchase Price
$72,190
Buyer's Premium
Purchase Closing Costs
$1,578
Loan Points
$1,515
Loan Closing Costs
$4,133
Total Acquisition Cost
$79,415
Initial Loan Funding
$57,752
Cash Required to Close
$21,663
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$21,663

Loan Terms
Initial Loan Funding
$57,752
Rehab Loan Funding
$18,000
Total Loan Commitment
$75,752
Points
$1,515
Loan Closing Costs
$4,133
Interest Carry
$3,819
Total Financing Cost
$9,467

Closing Costs
Deed/Transfer Tax - County
%
$72
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$505
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,578
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)
$318
Misc.
Total Loan Closing
$4,133

Residual
As Repaired Value (ARV)
$126,300
Sale Costs
%
$7,578
Property Taxes
%
$328
Property Insurance
%
$159
Interest Carry - Purchase Loan Funding
$3,032
Interest Carry - Rehab Loan Funding
$788
Net Exit Price
$114,415
Cash Investment
$21,663
Loan payoff
$75,752
Estimated Profit
$17,000
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.