250216

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
%
%
%
%

$57,176

Cash Investment

$63,234

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$225,310
Buyer's Premium
Purchase Closing Costs
$2,577
Loan Points
$4,731
Loan Closing Costs
$4,806
Total Acquisition Cost
$237,424
Initial Loan Funding
$180,248
Cash Required to Close
$57,176
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,176

Loan Terms
Initial Loan Funding
$180,248
Rehab Loan Funding
$56,300
Total Loan Commitment
$236,548
Points
$4,731
Loan Closing Costs
$4,806
Interest Carry
$11,926
Total Financing Cost
$21,463

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,577
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,577
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)
$991
Misc.
Total Loan Closing
$4,806

Residual
As Repaired Value (ARV)
$394,300
Sale Costs
%
$23,658
Property Taxes
%
$1,262
Property Insurance
%
$496
Interest Carry - Purchase Loan Funding
$9,463
Interest Carry - Rehab Loan Funding
$2,463
Net Exit Price
$356,958
Cash Investment
$57,176
Loan payoff
$236,548
Estimated Profit
$63,234
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.