250112

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
%
%
%
%

$64,695

Cash Investment

$71,243

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$256,560
Buyer's Premium
Purchase Closing Costs
$3,052
Loan Points
$5,387
Loan Closing Costs
$4,944
Total Acquisition Cost
$269,943
Initial Loan Funding
$205,248
Cash Required to Close
$64,695
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,695

Loan Terms
Initial Loan Funding
$205,248
Rehab Loan Funding
$64,100
Total Loan Commitment
$269,348
Points
$5,387
Loan Closing Costs
$4,944
Interest Carry
$13,580
Total Financing Cost
$23,911

Closing Costs
Deed/Transfer Tax - County
%
$257
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,796
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,052
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)
$1,129
Misc.
Total Loan Closing
$4,944

Residual
As Repaired Value (ARV)
$449,000
Sale Costs
%
$26,940
Property Taxes
%
$2,630
Property Insurance
%
$564
Interest Carry - Purchase Loan Funding
$10,776
Interest Carry - Rehab Loan Funding
$2,804
Net Exit Price
$405,286
Cash Investment
$64,695
Loan payoff
$269,348
Estimated Profit
$71,243
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.