250101

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
%
%
%
%

$37,655

Cash Investment

$36,812

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$140,700
Buyer's Premium
Purchase Closing Costs
$2,126
Loan Points
$2,955
Loan Closing Costs
$4,434
Total Acquisition Cost
$150,215
Initial Loan Funding
$112,560
Cash Required to Close
$37,655
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,655

Loan Terms
Initial Loan Funding
$112,560
Rehab Loan Funding
$35,200
Total Loan Commitment
$147,760
Points
$2,955
Loan Closing Costs
$4,434
Interest Carry
$7,449
Total Financing Cost
$14,839

Closing Costs
Deed/Transfer Tax - County
%
$141
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$985
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,126
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)
$619
Misc.
Total Loan Closing
$4,434

Residual
As Repaired Value (ARV)
$246,200
Sale Costs
%
$14,772
Property Taxes
%
$1,442
Property Insurance
%
$310
Interest Carry - Purchase Loan Funding
$5,909
Interest Carry - Rehab Loan Funding
$1,540
Net Exit Price
$222,227
Cash Investment
$37,655
Loan payoff
$147,760
Estimated Profit
$36,812
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.