461149

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
%
%
%
%

$27,408

Cash Investment

$22,411

Profit

82%

Return On Equity

164%

Annualized ROE

Purchase Cost
Purchase Price
$93,750
Buyer's Premium
Purchase Closing Costs
$2,463
Loan Points
$1,968
Loan Closing Costs
$4,228
Total Acquisition Cost
$102,408
Initial Loan Funding
$75,000
Cash Required to Close
$27,408
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$27,408

Loan Terms
Initial Loan Funding
$75,000
Rehab Loan Funding
$23,400
Total Loan Commitment
$98,400
Points
$1,968
Loan Closing Costs
$4,228
Interest Carry
$4,961
Total Financing Cost
$11,157

Closing Costs
Deed/Transfer Tax - County
%
$806
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$656
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,463
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)
$413
Misc.
Total Loan Closing
$4,228

Residual
As Repaired Value (ARV)
$164,100
Sale Costs
%
$9,846
Property Taxes
%
$867
Property Insurance
%
$206
Interest Carry - Purchase Loan Funding
$3,938
Interest Carry - Rehab Loan Funding
$1,024
Net Exit Price
$148,219
Cash Investment
$27,408
Loan payoff
$98,400
Estimated Profit
$22,411
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.