250426

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
%
%
%
%

$66,581

Cash Investment

$73,959

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$265,780
Buyer's Premium
Purchase Closing Costs
$2,860
Loan Points
$5,580
Loan Closing Costs
$4,984
Total Acquisition Cost
$279,205
Initial Loan Funding
$212,624
Cash Required to Close
$66,581
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,581

Loan Terms
Initial Loan Funding
$212,624
Rehab Loan Funding
$66,400
Total Loan Commitment
$279,024
Points
$5,580
Loan Closing Costs
$4,984
Interest Carry
$14,068
Total Financing Cost
$24,633

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,860
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,860
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)
$1,169
Misc.
Total Loan Closing
$4,984

Residual
As Repaired Value (ARV)
$465,100
Sale Costs
%
$27,906
Property Taxes
%
$2,977
Property Insurance
%
$585
Interest Carry - Purchase Loan Funding
$11,163
Interest Carry - Rehab Loan Funding
$2,905
Net Exit Price
$419,565
Cash Investment
$66,581
Loan payoff
$279,024
Estimated Profit
$73,959
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.