250114

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
%
%
%
%

$96,654

Cash Investment

$111,716

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$393,480
Buyer's Premium
Purchase Closing Costs
$4,148
Loan Points
$8,264
Loan Closing Costs
$5,546
Total Acquisition Cost
$411,438
Initial Loan Funding
$314,784
Cash Required to Close
$96,654
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,654

Loan Terms
Initial Loan Funding
$314,784
Rehab Loan Funding
$98,400
Total Loan Commitment
$413,184
Points
$8,264
Loan Closing Costs
$5,546
Interest Carry
$20,831
Total Financing Cost
$34,641

Closing Costs
Deed/Transfer Tax - County
%
$393
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,148
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)
$1,731
Misc.
Total Loan Closing
$5,546

Residual
As Repaired Value (ARV)
$688,600
Sale Costs
%
$41,316
Property Taxes
%
$4,033
Property Insurance
%
$866
Interest Carry - Purchase Loan Funding
$16,526
Interest Carry - Rehab Loan Funding
$4,305
Net Exit Price
$621,554
Cash Investment
$96,654
Loan payoff
$413,184
Estimated Profit
$111,716
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.