437455

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
%
%
%
%

$28,704

Cash Investment

$26,061

Profit

91%

Return On Equity

182%

Annualized ROE

Purchase Cost
Purchase Price
$102,350
Buyer's Premium
Purchase Closing Costs
$1,819
Loan Points
$2,150
Loan Closing Costs
$4,265
Total Acquisition Cost
$110,584
Initial Loan Funding
$81,880
Cash Required to Close
$28,704
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,704

Loan Terms
Initial Loan Funding
$81,880
Rehab Loan Funding
$25,600
Total Loan Commitment
$107,480
Points
$2,150
Loan Closing Costs
$4,265
Interest Carry
$5,419
Total Financing Cost
$11,834

Closing Costs
Deed/Transfer Tax - County
%
$102
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$716
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,819
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)
$450
Misc.
Total Loan Closing
$4,265

Residual
As Repaired Value (ARV)
$179,100
Sale Costs
%
$10,746
Property Taxes
%
$466
Property Insurance
%
$225
Interest Carry - Purchase Loan Funding
$4,299
Interest Carry - Rehab Loan Funding
$1,120
Net Exit Price
$162,244
Cash Investment
$28,704
Loan payoff
$107,480
Estimated Profit
$26,061
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.