250124

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
%
%
%
%

$29,501

Cash Investment

$26,563

Profit

90%

Return On Equity

180%

Annualized ROE

Purchase Cost
Purchase Price
$105,770
Buyer's Premium
Purchase Closing Costs
$1,846
Loan Points
$2,220
Loan Closing Costs
$4,280
Total Acquisition Cost
$114,117
Initial Loan Funding
$84,616
Cash Required to Close
$29,501
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$29,501

Loan Terms
Initial Loan Funding
$84,616
Rehab Loan Funding
$26,400
Total Loan Commitment
$111,016
Points
$2,220
Loan Closing Costs
$4,280
Interest Carry
$5,597
Total Financing Cost
$12,098

Closing Costs
Deed/Transfer Tax - County
%
$106
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$740
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,846
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)
$465
Misc.
Total Loan Closing
$4,280

Residual
As Repaired Value (ARV)
$185,100
Sale Costs
%
$11,106
Property Taxes
%
$1,084
Property Insurance
%
$233
Interest Carry - Purchase Loan Funding
$4,442
Interest Carry - Rehab Loan Funding
$1,155
Net Exit Price
$167,080
Cash Investment
$29,501
Loan payoff
$111,016
Estimated Profit
$26,563
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.