250413

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
%
%
%
%

$84,627

Cash Investment

$98,662

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$343,420
Buyer's Premium
Purchase Closing Costs
$3,404
Loan Points
$7,213
Loan Closing Costs
$5,326
Total Acquisition Cost
$359,363
Initial Loan Funding
$274,736
Cash Required to Close
$84,627
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,627

Loan Terms
Initial Loan Funding
$274,736
Rehab Loan Funding
$85,900
Total Loan Commitment
$360,636
Points
$7,213
Loan Closing Costs
$5,326
Interest Carry
$18,182
Total Financing Cost
$30,721

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,404
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,404
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)
$1,511
Misc.
Total Loan Closing
$5,326

Residual
As Repaired Value (ARV)
$601,000
Sale Costs
%
$36,060
Property Taxes
%
$2,078
Property Insurance
%
$756
Interest Carry - Purchase Loan Funding
$14,424
Interest Carry - Rehab Loan Funding
$3,758
Net Exit Price
$543,925
Cash Investment
$84,627
Loan payoff
$360,636
Estimated Profit
$98,662
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.