482440

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
%
%
%
%

$26,236

Cash Investment

$22,405

Profit

85%

Return On Equity

171%

Annualized ROE

Purchase Cost
Purchase Price
$91,780
Buyer's Premium
Purchase Closing Costs
$1,734
Loan Points
$1,926
Loan Closing Costs
$4,219
Total Acquisition Cost
$99,660
Initial Loan Funding
$73,424
Cash Required to Close
$26,236
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$26,236

Loan Terms
Initial Loan Funding
$73,424
Rehab Loan Funding
$22,900
Total Loan Commitment
$96,324
Points
$1,926
Loan Closing Costs
$4,219
Interest Carry
$4,857
Total Financing Cost
$11,002

Closing Costs
Deed/Transfer Tax - County
%
$92
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$642
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,734
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)
$404
Misc.
Total Loan Closing
$4,219

Residual
As Repaired Value (ARV)
$160,600
Sale Costs
%
$9,636
Property Taxes
%
$941
Property Insurance
%
$202
Interest Carry - Purchase Loan Funding
$3,855
Interest Carry - Rehab Loan Funding
$1,002
Net Exit Price
$144,965
Cash Investment
$26,236
Loan payoff
$96,324
Estimated Profit
$22,405
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.