250115

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
%
%
%
%

$49,227

Cash Investment

$51,440

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$188,110
Buyer's Premium
Purchase Closing Costs
$3,013
Loan Points
$3,950
Loan Closing Costs
$4,643
Total Acquisition Cost
$199,715
Initial Loan Funding
$150,488
Cash Required to Close
$49,227
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,227

Loan Terms
Initial Loan Funding
$150,488
Rehab Loan Funding
$47,000
Total Loan Commitment
$197,488
Points
$3,950
Loan Closing Costs
$4,643
Interest Carry
$9,957
Total Financing Cost
$18,549

Closing Costs
Deed/Transfer Tax - County
%
$696
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,317
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,013
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)
$828
Misc.
Total Loan Closing
$4,643

Residual
As Repaired Value (ARV)
$329,200
Sale Costs
%
$19,752
Property Taxes
%
$922
Property Insurance
%
$414
Interest Carry - Purchase Loan Funding
$7,901
Interest Carry - Rehab Loan Funding
$2,056
Net Exit Price
$298,156
Cash Investment
$49,227
Loan payoff
$197,488
Estimated Profit
$51,440
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.