459135

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
%
%
%
%

$23,752

Cash Investment

$19,758

Profit

83%

Return On Equity

166%

Annualized ROE

Purchase Cost
Purchase Price
$81,480
Buyer's Premium
Purchase Closing Costs
$1,570
Loan Points
$1,712
Loan Closing Costs
$4,174
Total Acquisition Cost
$88,936
Initial Loan Funding
$65,184
Cash Required to Close
$23,752
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,752

Loan Terms
Initial Loan Funding
$65,184
Rehab Loan Funding
$20,400
Total Loan Commitment
$85,584
Points
$1,712
Loan Closing Costs
$4,174
Interest Carry
$4,315
Total Financing Cost
$10,200

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$570
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,570
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)
$359
Misc.
Total Loan Closing
$4,174

Residual
As Repaired Value (ARV)
$142,600
Sale Costs
%
$8,556
Property Taxes
%
$456
Property Insurance
%
$179
Interest Carry - Purchase Loan Funding
$3,422
Interest Carry - Rehab Loan Funding
$893
Net Exit Price
$129,094
Cash Investment
$23,752
Loan payoff
$85,584
Estimated Profit
$19,758
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.