250401

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
%
%
%
%

$65,529

Cash Investment

$72,247

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$260,130
Buyer's Premium
Purchase Closing Costs
$3,081
Loan Points
$5,462
Loan Closing Costs
$4,960
Total Acquisition Cost
$273,633
Initial Loan Funding
$208,104
Cash Required to Close
$65,529
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,529

Loan Terms
Initial Loan Funding
$208,104
Rehab Loan Funding
$65,000
Total Loan Commitment
$273,104
Points
$5,462
Loan Closing Costs
$4,960
Interest Carry
$13,769
Total Financing Cost
$24,191

Closing Costs
Deed/Transfer Tax - County
%
$260
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,821
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,081
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)
$1,145
Misc.
Total Loan Closing
$4,960

Residual
As Repaired Value (ARV)
$455,200
Sale Costs
%
$27,312
Property Taxes
%
$2,666
Property Insurance
%
$572
Interest Carry - Purchase Loan Funding
$10,925
Interest Carry - Rehab Loan Funding
$2,844
Net Exit Price
$410,880
Cash Investment
$65,529
Loan payoff
$273,104
Estimated Profit
$72,247
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.