250226

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
%
%
%
%

$28,570

Cash Investment

$25,446

Profit

89%

Return On Equity

178%

Annualized ROE

Purchase Cost
Purchase Price
$102,210
Buyer's Premium
Purchase Closing Costs
$1,715
Loan Points
$2,147
Loan Closing Costs
$4,265
Total Acquisition Cost
$110,338
Initial Loan Funding
$81,768
Cash Required to Close
$28,570
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,570

Loan Terms
Initial Loan Funding
$81,768
Rehab Loan Funding
$25,600
Total Loan Commitment
$107,368
Points
$2,147
Loan Closing Costs
$4,265
Interest Carry
$5,413
Total Financing Cost
$11,825

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$715
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,715
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)
$450
Misc.
Total Loan Closing
$4,265

Residual
As Repaired Value (ARV)
$178,900
Sale Costs
%
$10,734
Property Taxes
%
$1,145
Property Insurance
%
$225
Interest Carry - Purchase Loan Funding
$4,293
Interest Carry - Rehab Loan Funding
$1,120
Net Exit Price
$161,384
Cash Investment
$28,570
Loan payoff
$107,368
Estimated Profit
$25,446
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.