250303

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
%
%
%
%

$86,660

Cash Investment

$99,060

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$350,660
Buyer's Premium
Purchase Closing Costs
$3,805
Loan Points
$7,365
Loan Closing Costs
$5,358
Total Acquisition Cost
$367,188
Initial Loan Funding
$280,528
Cash Required to Close
$86,660
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,660

Loan Terms
Initial Loan Funding
$280,528
Rehab Loan Funding
$87,700
Total Loan Commitment
$368,228
Points
$7,365
Loan Closing Costs
$5,358
Interest Carry
$18,565
Total Financing Cost
$31,287

Closing Costs
Deed/Transfer Tax - County
%
$351
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,455
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)
$1,543
Misc.
Total Loan Closing
$5,358

Residual
As Repaired Value (ARV)
$613,700
Sale Costs
%
$36,822
Property Taxes
%
$3,594
Property Insurance
%
$771
Interest Carry - Purchase Loan Funding
$14,728
Interest Carry - Rehab Loan Funding
$3,837
Net Exit Price
$553,948
Cash Investment
$86,660
Loan payoff
$368,228
Estimated Profit
$99,060
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.