459464

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
%
%
%
%

$23,446

Cash Investment

$18,868

Profit

81%

Return On Equity

161%

Annualized ROE

Purchase Cost
Purchase Price
$79,040
Buyer's Premium
Purchase Closing Costs
$1,814
Loan Points
$1,661
Loan Closing Costs
$4,163
Total Acquisition Cost
$86,678
Initial Loan Funding
$63,232
Cash Required to Close
$23,446
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,446

Loan Terms
Initial Loan Funding
$63,232
Rehab Loan Funding
$19,800
Total Loan Commitment
$83,032
Points
$1,661
Loan Closing Costs
$4,163
Interest Carry
$4,186
Total Financing Cost
$10,009

Closing Costs
Deed/Transfer Tax - County
%
$261
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$553
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,814
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)
$348
Misc.
Total Loan Closing
$4,163

Residual
As Repaired Value (ARV)
$138,300
Sale Costs
%
$8,298
Property Taxes
%
$296
Property Insurance
%
$174
Interest Carry - Purchase Loan Funding
$3,320
Interest Carry - Rehab Loan Funding
$866
Net Exit Price
$125,346
Cash Investment
$23,446
Loan payoff
$83,032
Estimated Profit
$18,868
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.