460768

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
%
%
%
%

$21,167

Cash Investment

$16,175

Profit

76%

Return On Equity

153%

Annualized ROE

Purchase Cost
Purchase Price
$69,910
Buyer's Premium
Purchase Closing Costs
$1,594
Loan Points
$1,469
Loan Closing Costs
$4,123
Total Acquisition Cost
$77,095
Initial Loan Funding
$55,928
Cash Required to Close
$21,167
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$21,167

Loan Terms
Initial Loan Funding
$55,928
Rehab Loan Funding
$17,500
Total Loan Commitment
$73,428
Points
$1,469
Loan Closing Costs
$4,123
Interest Carry
$3,702
Total Financing Cost
$9,293

Closing Costs
Deed/Transfer Tax - County
%
$105
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$489
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,594
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)
$308
Misc.
Total Loan Closing
$4,123

Residual
As Repaired Value (ARV)
$122,300
Sale Costs
%
$7,338
Property Taxes
%
$336
Property Insurance
%
$154
Interest Carry - Purchase Loan Funding
$2,936
Interest Carry - Rehab Loan Funding
$766
Net Exit Price
$110,771
Cash Investment
$21,167
Loan payoff
$73,428
Estimated Profit
$16,175
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.