250207

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
%
%
%
%

$97,940

Cash Investment

$113,836

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$400,710
Buyer's Premium
Purchase Closing Costs
$3,805
Loan Points
$8,415
Loan Closing Costs
$5,578
Total Acquisition Cost
$418,508
Initial Loan Funding
$320,568
Cash Required to Close
$97,940
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,940

Loan Terms
Initial Loan Funding
$320,568
Rehab Loan Funding
$100,200
Total Loan Commitment
$420,768
Points
$8,415
Loan Closing Costs
$5,578
Interest Carry
$21,214
Total Financing Cost
$35,207

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,805
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,805
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)
$1,763
Misc.
Total Loan Closing
$5,578

Residual
As Repaired Value (ARV)
$701,200
Sale Costs
%
$42,072
Property Taxes
%
$4,488
Property Insurance
%
$882
Interest Carry - Purchase Loan Funding
$16,830
Interest Carry - Rehab Loan Funding
$4,384
Net Exit Price
$632,545
Cash Investment
$97,940
Loan payoff
$420,768
Estimated Profit
$113,836
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.