250612

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
%
%
%
%

$63,813

Cash Investment

$70,399

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$253,860
Buyer's Premium
Purchase Closing Costs
$2,777
Loan Points
$5,332
Loan Closing Costs
$4,932
Total Acquisition Cost
$266,901
Initial Loan Funding
$203,088
Cash Required to Close
$63,813
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,813

Loan Terms
Initial Loan Funding
$203,088
Rehab Loan Funding
$63,500
Total Loan Commitment
$266,588
Points
$5,332
Loan Closing Costs
$4,932
Interest Carry
$13,440
Total Financing Cost
$23,704

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,777
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,777
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)
$1,117
Misc.
Total Loan Closing
$4,932

Residual
As Repaired Value (ARV)
$444,300
Sale Costs
%
$26,658
Property Taxes
%
$2,843
Property Insurance
%
$558
Interest Carry - Purchase Loan Funding
$10,662
Interest Carry - Rehab Loan Funding
$2,778
Net Exit Price
$400,800
Cash Investment
$63,813
Loan payoff
$266,588
Estimated Profit
$70,399
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.