250108

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
%
%
%
%

$105,488

Cash Investment

$123,537

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$433,190
Buyer's Premium
Purchase Closing Costs
$4,032
Loan Points
$9,097
Loan Closing Costs
$5,721
Total Acquisition Cost
$452,040
Initial Loan Funding
$346,552
Cash Required to Close
$105,488
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,488

Loan Terms
Initial Loan Funding
$346,552
Rehab Loan Funding
$108,300
Total Loan Commitment
$454,852
Points
$9,097
Loan Closing Costs
$5,721
Interest Carry
$22,932
Total Financing Cost
$37,750

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,032
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)
$1,906
Misc.
Total Loan Closing
$5,721

Residual
As Repaired Value (ARV)
$758,100
Sale Costs
%
$45,486
Property Taxes
%
$4,852
Property Insurance
%
$953
Interest Carry - Purchase Loan Funding
$18,194
Interest Carry - Rehab Loan Funding
$4,738
Net Exit Price
$683,877
Cash Investment
$105,488
Loan payoff
$454,852
Estimated Profit
$123,537
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.