250202

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
%
%
%
%

$70,684

Cash Investment

$78,759

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$282,210
Buyer's Premium
Purchase Closing Costs
$3,258
Loan Points
$5,927
Loan Closing Costs
$5,057
Total Acquisition Cost
$296,452
Initial Loan Funding
$225,768
Cash Required to Close
$70,684
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,684

Loan Terms
Initial Loan Funding
$225,768
Rehab Loan Funding
$70,600
Total Loan Commitment
$296,368
Points
$5,927
Loan Closing Costs
$5,057
Interest Carry
$14,942
Total Financing Cost
$25,926

Closing Costs
Deed/Transfer Tax - County
%
$282
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,975
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,258
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)
$1,242
Misc.
Total Loan Closing
$5,057

Residual
As Repaired Value (ARV)
$493,900
Sale Costs
%
$29,634
Property Taxes
%
$2,893
Property Insurance
%
$621
Interest Carry - Purchase Loan Funding
$11,853
Interest Carry - Rehab Loan Funding
$3,089
Net Exit Price
$445,811
Cash Investment
$70,684
Loan payoff
$296,368
Estimated Profit
$78,759
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.