459179

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
%
%
%
%

$28,700

Cash Investment

$25,962

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$102,120
Buyer's Premium
Purchase Closing Costs
$1,868
Loan Points
$2,144
Loan Closing Costs
$4,264
Total Acquisition Cost
$110,396
Initial Loan Funding
$81,696
Cash Required to Close
$28,700
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,700

Loan Terms
Initial Loan Funding
$81,696
Rehab Loan Funding
$25,500
Total Loan Commitment
$107,196
Points
$2,144
Loan Closing Costs
$4,264
Interest Carry
$5,405
Total Financing Cost
$11,813

Closing Costs
Deed/Transfer Tax - County
%
$153
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$715
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,868
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)
$449
Misc.
Total Loan Closing
$4,264

Residual
As Repaired Value (ARV)
$178,700
Sale Costs
%
$10,722
Property Taxes
%
$490
Property Insurance
%
$225
Interest Carry - Purchase Loan Funding
$4,289
Interest Carry - Rehab Loan Funding
$1,116
Net Exit Price
$161,858
Cash Investment
$28,700
Loan payoff
$107,196
Estimated Profit
$25,962
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.