250212

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
%
%
%
%

$63,866

Cash Investment

$70,121

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$253,000
Buyer's Premium
Purchase Closing Costs
$3,024
Loan Points
$5,314
Loan Closing Costs
$4,928
Total Acquisition Cost
$266,266
Initial Loan Funding
$202,400
Cash Required to Close
$63,866
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,866

Loan Terms
Initial Loan Funding
$202,400
Rehab Loan Funding
$63,300
Total Loan Commitment
$265,700
Points
$5,314
Loan Closing Costs
$4,928
Interest Carry
$13,395
Total Financing Cost
$23,638

Closing Costs
Deed/Transfer Tax - County
%
$253
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,771
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,024
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)
$1,113
Misc.
Total Loan Closing
$4,928

Residual
As Repaired Value (ARV)
$442,800
Sale Costs
%
$26,568
Property Taxes
%
$2,593
Property Insurance
%
$557
Interest Carry - Purchase Loan Funding
$10,626
Interest Carry - Rehab Loan Funding
$2,769
Net Exit Price
$399,687
Cash Investment
$63,866
Loan payoff
$265,700
Estimated Profit
$70,121
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.