250526

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
%
%
%
%

$47,679

Cash Investment

$49,866

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$184,440
Buyer's Premium
Purchase Closing Costs
$2,291
Loan Points
$3,873
Loan Closing Costs
$4,627
Total Acquisition Cost
$195,231
Initial Loan Funding
$147,552
Cash Required to Close
$47,679
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,679

Loan Terms
Initial Loan Funding
$147,552
Rehab Loan Funding
$46,100
Total Loan Commitment
$193,652
Points
$3,873
Loan Closing Costs
$4,627
Interest Carry
$9,763
Total Financing Cost
$18,263

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,291
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,291
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)
$812
Misc.
Total Loan Closing
$4,627

Residual
As Repaired Value (ARV)
$322,800
Sale Costs
%
$19,368
Property Taxes
%
$2,066
Property Insurance
%
$406
Interest Carry - Purchase Loan Funding
$7,746
Interest Carry - Rehab Loan Funding
$2,017
Net Exit Price
$291,197
Cash Investment
$47,679
Loan payoff
$193,652
Estimated Profit
$49,866
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.