250528

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
%
%
%
%

$75,919

Cash Investment

$85,152

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$301,160
Buyer's Premium
Purchase Closing Costs
$4,222
Loan Points
$6,325
Loan Closing Costs
$5,140
Total Acquisition Cost
$316,847
Initial Loan Funding
$240,928
Cash Required to Close
$75,919
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,919

Loan Terms
Initial Loan Funding
$240,928
Rehab Loan Funding
$75,300
Total Loan Commitment
$316,228
Points
$6,325
Loan Closing Costs
$5,140
Interest Carry
$15,943
Total Financing Cost
$27,408

Closing Costs
Deed/Transfer Tax - County
%
$1,114
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,108
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,222
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)
$1,325
Misc.
Total Loan Closing
$5,140

Residual
As Repaired Value (ARV)
$527,000
Sale Costs
%
$31,620
Property Taxes
%
$1,476
Property Insurance
%
$663
Interest Carry - Purchase Loan Funding
$12,649
Interest Carry - Rehab Loan Funding
$3,294
Net Exit Price
$477,299
Cash Investment
$75,919
Loan payoff
$316,228
Estimated Profit
$85,152
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.