250105

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
%
%
%
%

$89,880

Cash Investment

$103,154

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$364,460
Buyer's Premium
Purchase Closing Costs
$3,916
Loan Points
$7,653
Loan Closing Costs
$5,419
Total Acquisition Cost
$381,448
Initial Loan Funding
$291,568
Cash Required to Close
$89,880
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,880

Loan Terms
Initial Loan Funding
$291,568
Rehab Loan Funding
$91,100
Total Loan Commitment
$382,668
Points
$7,653
Loan Closing Costs
$5,419
Interest Carry
$19,293
Total Financing Cost
$32,365

Closing Costs
Deed/Transfer Tax - County
%
$364
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,551
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,916
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)
$1,604
Misc.
Total Loan Closing
$5,419

Residual
As Repaired Value (ARV)
$637,800
Sale Costs
%
$38,268
Property Taxes
%
$3,736
Property Insurance
%
$802
Interest Carry - Purchase Loan Funding
$15,307
Interest Carry - Rehab Loan Funding
$3,986
Net Exit Price
$575,702
Cash Investment
$89,880
Loan payoff
$382,668
Estimated Profit
$103,154
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.