460780

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
%
%
%
%

$20,585

Cash Investment

$15,322

Profit

74%

Return On Equity

149%

Annualized ROE

Purchase Cost
Purchase Price
$66,910
Buyer's Premium
Purchase Closing Costs
$1,689
Loan Points
$1,405
Loan Closing Costs
$4,109
Total Acquisition Cost
$74,113
Initial Loan Funding
$53,528
Cash Required to Close
$20,585
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$20,585

Loan Terms
Initial Loan Funding
$53,528
Rehab Loan Funding
$16,700
Total Loan Commitment
$70,228
Points
$1,405
Loan Closing Costs
$4,109
Interest Carry
$3,541
Total Financing Cost
$9,055

Closing Costs
Deed/Transfer Tax - County
%
$221
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$468
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,689
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)
$294
Misc.
Total Loan Closing
$4,109

Residual
As Repaired Value (ARV)
$117,100
Sale Costs
%
$7,026
Property Taxes
%
$251
Property Insurance
%
$147
Interest Carry - Purchase Loan Funding
$2,810
Interest Carry - Rehab Loan Funding
$731
Net Exit Price
$106,135
Cash Investment
$20,585
Loan payoff
$70,228
Estimated Profit
$15,322
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.