250422

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
%
%
%
%

$28,109

Cash Investment

$24,832

Profit

88%

Return On Equity

177%

Annualized ROE

Purchase Cost
Purchase Price
$100,230
Buyer's Premium
Purchase Closing Costs
$1,702
Loan Points
$2,106
Loan Closing Costs
$4,256
Total Acquisition Cost
$108,293
Initial Loan Funding
$80,184
Cash Required to Close
$28,109
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$28,109

Loan Terms
Initial Loan Funding
$80,184
Rehab Loan Funding
$25,100
Total Loan Commitment
$105,284
Points
$2,106
Loan Closing Costs
$4,256
Interest Carry
$5,308
Total Financing Cost
$11,669

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$702
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,702
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)
$441
Misc.
Total Loan Closing
$4,256

Residual
As Repaired Value (ARV)
$175,400
Sale Costs
%
$10,524
Property Taxes
%
$1,123
Property Insurance
%
$221
Interest Carry - Purchase Loan Funding
$4,210
Interest Carry - Rehab Loan Funding
$1,098
Net Exit Price
$158,225
Cash Investment
$28,109
Loan payoff
$105,284
Estimated Profit
$24,832
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.