250106

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
%
%
%
%

$44,649

Cash Investment

$45,958

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$171,400
Buyer's Premium
Purchase Closing Costs
$2,200
Loan Points
$3,600
Loan Closing Costs
$4,569
Total Acquisition Cost
$181,769
Initial Loan Funding
$137,120
Cash Required to Close
$44,649
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,649

Loan Terms
Initial Loan Funding
$137,120
Rehab Loan Funding
$42,900
Total Loan Commitment
$180,020
Points
$3,600
Loan Closing Costs
$4,569
Interest Carry
$9,076
Total Financing Cost
$17,245

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,200
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,200
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)
$754
Misc.
Total Loan Closing
$4,569

Residual
As Repaired Value (ARV)
$300,000
Sale Costs
%
$18,000
Property Taxes
%
$1,920
Property Insurance
%
$377
Interest Carry - Purchase Loan Funding
$7,199
Interest Carry - Rehab Loan Funding
$1,877
Net Exit Price
$270,628
Cash Investment
$44,649
Loan payoff
$180,020
Estimated Profit
$45,958
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.