250113

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
%
%
%
%

$84,412

Cash Investment

$96,705

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$342,500
Buyer's Premium
Purchase Closing Costs
$3,398
Loan Points
$7,192
Loan Closing Costs
$5,322
Total Acquisition Cost
$358,412
Initial Loan Funding
$274,000
Cash Required to Close
$84,412
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,412

Loan Terms
Initial Loan Funding
$274,000
Rehab Loan Funding
$85,600
Total Loan Commitment
$359,600
Points
$7,192
Loan Closing Costs
$5,322
Interest Carry
$18,130
Total Financing Cost
$30,644

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,398
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,398
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)
$1,507
Misc.
Total Loan Closing
$5,322

Residual
As Repaired Value (ARV)
$599,400
Sale Costs
%
$35,964
Property Taxes
%
$3,836
Property Insurance
%
$754
Interest Carry - Purchase Loan Funding
$14,385
Interest Carry - Rehab Loan Funding
$3,745
Net Exit Price
$540,717
Cash Investment
$84,412
Loan payoff
$359,600
Estimated Profit
$96,705
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.