250402

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
%
%
%
%

$44,441

Cash Investment

$46,692

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$170,510
Buyer's Premium
Purchase Closing Costs
$2,194
Loan Points
$3,580
Loan Closing Costs
$4,565
Total Acquisition Cost
$180,849
Initial Loan Funding
$136,408
Cash Required to Close
$44,441
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,441

Loan Terms
Initial Loan Funding
$136,408
Rehab Loan Funding
$42,600
Total Loan Commitment
$179,008
Points
$3,580
Loan Closing Costs
$4,565
Interest Carry
$9,025
Total Financing Cost
$17,171

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,194
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,194
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)
$750
Misc.
Total Loan Closing
$4,565

Residual
As Repaired Value (ARV)
$298,400
Sale Costs
%
$17,904
Property Taxes
%
$955
Property Insurance
%
$375
Interest Carry - Purchase Loan Funding
$7,161
Interest Carry - Rehab Loan Funding
$1,864
Net Exit Price
$270,141
Cash Investment
$44,441
Loan payoff
$179,008
Estimated Profit
$46,692
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.