250608

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
%
%
%
%

$40,732

Cash Investment

$41,048

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$154,550
Buyer's Premium
Purchase Closing Costs
$2,082
Loan Points
$3,245
Loan Closing Costs
$4,495
Total Acquisition Cost
$164,372
Initial Loan Funding
$123,640
Cash Required to Close
$40,732
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,732

Loan Terms
Initial Loan Funding
$123,640
Rehab Loan Funding
$38,600
Total Loan Commitment
$162,240
Points
$3,245
Loan Closing Costs
$4,495
Interest Carry
$8,180
Total Financing Cost
$15,920

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,082
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,082
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)
$680
Misc.
Total Loan Closing
$4,495

Residual
As Repaired Value (ARV)
$270,500
Sale Costs
%
$16,230
Property Taxes
%
$1,731
Property Insurance
%
$340
Interest Carry - Purchase Loan Funding
$6,491
Interest Carry - Rehab Loan Funding
$1,689
Net Exit Price
$244,019
Cash Investment
$40,732
Loan payoff
$162,240
Estimated Profit
$41,048
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.