250205

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
%
%
%
%

$59,378

Cash Investment

$64,769

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$234,780
Buyer's Premium
Purchase Closing Costs
$2,643
Loan Points
$4,930
Loan Closing Costs
$4,848
Total Acquisition Cost
$247,202
Initial Loan Funding
$187,824
Cash Required to Close
$59,378
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,378

Loan Terms
Initial Loan Funding
$187,824
Rehab Loan Funding
$58,700
Total Loan Commitment
$246,524
Points
$4,930
Loan Closing Costs
$4,848
Interest Carry
$12,429
Total Financing Cost
$22,207

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,643
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,643
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)
$1,033
Misc.
Total Loan Closing
$4,848

Residual
As Repaired Value (ARV)
$410,900
Sale Costs
%
$24,654
Property Taxes
%
$2,630
Property Insurance
%
$517
Interest Carry - Purchase Loan Funding
$9,861
Interest Carry - Rehab Loan Funding
$2,568
Net Exit Price
$370,671
Cash Investment
$59,378
Loan payoff
$246,524
Estimated Profit
$64,769
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.