436095

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
%
%
%
%

$28,421

Cash Investment

$25,709

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$101,140
Buyer's Premium
Purchase Closing Costs
$1,809
Loan Points
$2,124
Loan Closing Costs
$4,260
Total Acquisition Cost
$109,333
Initial Loan Funding
$80,912
Cash Required to Close
$28,421
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,421

Loan Terms
Initial Loan Funding
$80,912
Rehab Loan Funding
$25,300
Total Loan Commitment
$106,212
Points
$2,124
Loan Closing Costs
$4,260
Interest Carry
$5,355
Total Financing Cost
$11,739

Closing Costs
Deed/Transfer Tax - County
%
$101
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$708
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,809
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)
$445
Misc.
Total Loan Closing
$4,260

Residual
As Repaired Value (ARV)
$177,000
Sale Costs
%
$10,620
Property Taxes
%
$460
Property Insurance
%
$223
Interest Carry - Purchase Loan Funding
$4,248
Interest Carry - Rehab Loan Funding
$1,107
Net Exit Price
$160,343
Cash Investment
$28,421
Loan payoff
$106,212
Estimated Profit
$25,709
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.