250201

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
%
%
%
%

$35,542

Cash Investment

$34,334

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$132,210
Buyer's Premium
Purchase Closing Costs
$1,925
Loan Points
$2,777
Loan Closing Costs
$4,397
Total Acquisition Cost
$141,310
Initial Loan Funding
$105,768
Cash Required to Close
$35,542
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$35,542

Loan Terms
Initial Loan Funding
$105,768
Rehab Loan Funding
$33,100
Total Loan Commitment
$138,868
Points
$2,777
Loan Closing Costs
$4,397
Interest Carry
$7,001
Total Financing Cost
$14,175

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$925
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,925
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)
$582
Misc.
Total Loan Closing
$4,397

Residual
As Repaired Value (ARV)
$231,400
Sale Costs
%
$13,884
Property Taxes
%
$1,481
Property Insurance
%
$291
Interest Carry - Purchase Loan Funding
$5,553
Interest Carry - Rehab Loan Funding
$1,448
Net Exit Price
$208,743
Cash Investment
$35,542
Loan payoff
$138,868
Estimated Profit
$34,334
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.