250429

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
%
%
%
%

$18,684

Cash Investment

$12,850

Profit

69%

Return On Equity

138%

Annualized ROE

Purchase Cost
Purchase Price
$59,680
Buyer's Premium
Purchase Closing Costs
$1,418
Loan Points
$1,253
Loan Closing Costs
$4,078
Total Acquisition Cost
$66,428
Initial Loan Funding
$47,744
Cash Required to Close
$18,684
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$18,684

Loan Terms
Initial Loan Funding
$47,744
Rehab Loan Funding
$14,900
Total Loan Commitment
$62,644
Points
$1,253
Loan Closing Costs
$4,078
Interest Carry
$3,158
Total Financing Cost
$8,489

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$418
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,418
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)
$263
Misc.
Total Loan Closing
$4,078

Residual
As Repaired Value (ARV)
$104,400
Sale Costs
%
$6,264
Property Taxes
%
$668
Property Insurance
%
$131
Interest Carry - Purchase Loan Funding
$2,507
Interest Carry - Rehab Loan Funding
$652
Net Exit Price
$94,178
Cash Investment
$18,684
Loan payoff
$62,644
Estimated Profit
$12,850
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.