250421

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
%
%
%
%

$25,838

Cash Investment

$21,996

Profit

85%

Return On Equity

170%

Annualized ROE

Purchase Cost
Purchase Price
$90,460
Buyer's Premium
Purchase Closing Costs
$1,633
Loan Points
$1,899
Loan Closing Costs
$4,213
Total Acquisition Cost
$98,206
Initial Loan Funding
$72,368
Cash Required to Close
$25,838
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$25,838

Loan Terms
Initial Loan Funding
$72,368
Rehab Loan Funding
$22,600
Total Loan Commitment
$94,968
Points
$1,899
Loan Closing Costs
$4,213
Interest Carry
$4,788
Total Financing Cost
$10,900

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$633
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,633
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)
$398
Misc.
Total Loan Closing
$4,213

Residual
As Repaired Value (ARV)
$158,300
Sale Costs
%
$9,498
Property Taxes
%
$1,013
Property Insurance
%
$199
Interest Carry - Purchase Loan Funding
$3,799
Interest Carry - Rehab Loan Funding
$989
Net Exit Price
$142,802
Cash Investment
$25,838
Loan payoff
$94,968
Estimated Profit
$21,996
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.