250308

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
%
%
%
%

$59,430

Cash Investment

$64,801

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$235,000
Buyer's Premium
Purchase Closing Costs
$2,645
Loan Points
$4,936
Loan Closing Costs
$4,849
Total Acquisition Cost
$247,430
Initial Loan Funding
$188,000
Cash Required to Close
$59,430
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,430

Loan Terms
Initial Loan Funding
$188,000
Rehab Loan Funding
$58,800
Total Loan Commitment
$246,800
Points
$4,936
Loan Closing Costs
$4,849
Interest Carry
$12,443
Total Financing Cost
$22,228

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,645
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,645
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)
$1,034
Misc.
Total Loan Closing
$4,849

Residual
As Repaired Value (ARV)
$411,300
Sale Costs
%
$24,678
Property Taxes
%
$2,632
Property Insurance
%
$517
Interest Carry - Purchase Loan Funding
$9,870
Interest Carry - Rehab Loan Funding
$2,573
Net Exit Price
$371,031
Cash Investment
$59,430
Loan payoff
$246,800
Estimated Profit
$64,801
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.