250325

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
%
%
%
%

$62,384

Cash Investment

$68,171

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$246,650
Buyer's Premium
Purchase Closing Costs
$2,973
Loan Points
$5,180
Loan Closing Costs
$4,900
Total Acquisition Cost
$259,704
Initial Loan Funding
$197,320
Cash Required to Close
$62,384
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,384

Loan Terms
Initial Loan Funding
$197,320
Rehab Loan Funding
$61,700
Total Loan Commitment
$259,020
Points
$5,180
Loan Closing Costs
$4,900
Interest Carry
$13,059
Total Financing Cost
$23,139

Closing Costs
Deed/Transfer Tax - County
%
$247
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,727
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,973
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)
$1,085
Misc.
Total Loan Closing
$4,900

Residual
As Repaired Value (ARV)
$431,600
Sale Costs
%
$25,896
Property Taxes
%
$2,528
Property Insurance
%
$543
Interest Carry - Purchase Loan Funding
$10,359
Interest Carry - Rehab Loan Funding
$2,699
Net Exit Price
$389,575
Cash Investment
$62,384
Loan payoff
$259,020
Estimated Profit
$68,171
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.