459422

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
%
%
%
%

$23,397

Cash Investment

$18,908

Profit

81%

Return On Equity

162%

Annualized ROE

Purchase Cost
Purchase Price
$78,840
Buyer's Premium
Purchase Closing Costs
$1,812
Loan Points
$1,655
Loan Closing Costs
$4,162
Total Acquisition Cost
$86,469
Initial Loan Funding
$63,072
Cash Required to Close
$23,397
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,397

Loan Terms
Initial Loan Funding
$63,072
Rehab Loan Funding
$19,700
Total Loan Commitment
$82,772
Points
$1,655
Loan Closing Costs
$4,162
Interest Carry
$4,173
Total Financing Cost
$9,990

Closing Costs
Deed/Transfer Tax - County
%
$260
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$552
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,812
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)
$347
Misc.
Total Loan Closing
$4,162

Residual
As Repaired Value (ARV)
$138,000
Sale Costs
%
$8,280
Property Taxes
%
$296
Property Insurance
%
$173
Interest Carry - Purchase Loan Funding
$3,311
Interest Carry - Rehab Loan Funding
$862
Net Exit Price
$125,078
Cash Investment
$23,397
Loan payoff
$82,772
Estimated Profit
$18,908
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.