250328

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
%
%
%
%

$50,252

Cash Investment

$53,043

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$195,510
Buyer's Premium
Purchase Closing Costs
$2,369
Loan Points
$4,106
Loan Closing Costs
$4,675
Total Acquisition Cost
$206,660
Initial Loan Funding
$156,408
Cash Required to Close
$50,252
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,252

Loan Terms
Initial Loan Funding
$156,408
Rehab Loan Funding
$48,900
Total Loan Commitment
$205,308
Points
$4,106
Loan Closing Costs
$4,675
Interest Carry
$10,351
Total Financing Cost
$19,132

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,369
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,369
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)
$860
Misc.
Total Loan Closing
$4,675

Residual
As Repaired Value (ARV)
$342,100
Sale Costs
%
$20,526
Property Taxes
%
$2,190
Property Insurance
%
$430
Interest Carry - Purchase Loan Funding
$8,211
Interest Carry - Rehab Loan Funding
$2,139
Net Exit Price
$308,603
Cash Investment
$50,252
Loan payoff
$205,308
Estimated Profit
$53,043
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.