435944

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
%
%
%
%

$27,798

Cash Investment

$24,912

Profit

90%

Return On Equity

179%

Annualized ROE

Purchase Cost
Purchase Price
$98,470
Buyer's Premium
Purchase Closing Costs
$1,788
Loan Points
$2,068
Loan Closing Costs
$4,248
Total Acquisition Cost
$106,574
Initial Loan Funding
$78,776
Cash Required to Close
$27,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,798

Loan Terms
Initial Loan Funding
$78,776
Rehab Loan Funding
$24,600
Total Loan Commitment
$103,376
Points
$2,068
Loan Closing Costs
$4,248
Interest Carry
$5,212
Total Financing Cost
$11,528

Closing Costs
Deed/Transfer Tax - County
%
$98
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$689
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,788
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)
$433
Misc.
Total Loan Closing
$4,248

Residual
As Repaired Value (ARV)
$172,300
Sale Costs
%
$10,338
Property Taxes
%
$448
Property Insurance
%
$217
Interest Carry - Purchase Loan Funding
$4,136
Interest Carry - Rehab Loan Funding
$1,076
Net Exit Price
$156,085
Cash Investment
$27,798
Loan payoff
$103,376
Estimated Profit
$24,912
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.