250603

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
%
%
%
%

$51,823

Cash Investment

$54,836

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$201,400
Buyer's Premium
Purchase Closing Costs
$2,611
Loan Points
$4,230
Loan Closing Costs
$4,701
Total Acquisition Cost
$212,943
Initial Loan Funding
$161,120
Cash Required to Close
$51,823
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,823

Loan Terms
Initial Loan Funding
$161,120
Rehab Loan Funding
$50,400
Total Loan Commitment
$211,520
Points
$4,230
Loan Closing Costs
$4,701
Interest Carry
$10,664
Total Financing Cost
$19,595

Closing Costs
Deed/Transfer Tax - County
%
$201
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,410
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,611
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)
$886
Misc.
Total Loan Closing
$4,701

Residual
As Repaired Value (ARV)
$352,500
Sale Costs
%
$21,150
Property Taxes
%
$2,064
Property Insurance
%
$443
Interest Carry - Purchase Loan Funding
$8,459
Interest Carry - Rehab Loan Funding
$2,205
Net Exit Price
$318,179
Cash Investment
$51,823
Loan payoff
$211,520
Estimated Profit
$54,836
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.