250316

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
%
%
%
%

$105,610

Cash Investment

$123,029

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$431,850
Buyer's Premium
Purchase Closing Costs
$4,455
Loan Points
$9,070
Loan Closing Costs
$5,715
Total Acquisition Cost
$451,090
Initial Loan Funding
$345,480
Cash Required to Close
$105,610
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,610

Loan Terms
Initial Loan Funding
$345,480
Rehab Loan Funding
$108,000
Total Loan Commitment
$453,480
Points
$9,070
Loan Closing Costs
$5,715
Interest Carry
$22,863
Total Financing Cost
$37,647

Closing Costs
Deed/Transfer Tax - County
%
$432
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,023
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,455
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)
$1,900
Misc.
Total Loan Closing
$5,715

Residual
As Repaired Value (ARV)
$755,700
Sale Costs
%
$45,342
Property Taxes
%
$4,426
Property Insurance
%
$950
Interest Carry - Purchase Loan Funding
$18,138
Interest Carry - Rehab Loan Funding
$4,725
Net Exit Price
$682,119
Cash Investment
$105,610
Loan payoff
$453,480
Estimated Profit
$123,029
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.