250129

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
%
%
%
%

$62,883

Cash Investment

$68,893

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$248,790
Buyer's Premium
Purchase Closing Costs
$2,990
Loan Points
$5,225
Loan Closing Costs
$4,910
Total Acquisition Cost
$261,915
Initial Loan Funding
$199,032
Cash Required to Close
$62,883
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,883

Loan Terms
Initial Loan Funding
$199,032
Rehab Loan Funding
$62,200
Total Loan Commitment
$261,232
Points
$5,225
Loan Closing Costs
$4,910
Interest Carry
$13,170
Total Financing Cost
$23,305

Closing Costs
Deed/Transfer Tax - County
%
$249
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,742
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,990
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)
$1,095
Misc.
Total Loan Closing
$4,910

Residual
As Repaired Value (ARV)
$435,400
Sale Costs
%
$26,124
Property Taxes
%
$2,550
Property Insurance
%
$547
Interest Carry - Purchase Loan Funding
$10,449
Interest Carry - Rehab Loan Funding
$2,721
Net Exit Price
$393,008
Cash Investment
$62,883
Loan payoff
$261,232
Estimated Profit
$68,893
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.