250618

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
%
%
%
%

$64,368

Cash Investment

$72,347

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$256,250
Buyer's Premium
Purchase Closing Costs
$2,794
Loan Points
$5,382
Loan Closing Costs
$4,943
Total Acquisition Cost
$269,368
Initial Loan Funding
$205,000
Cash Required to Close
$64,368
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,368

Loan Terms
Initial Loan Funding
$205,000
Rehab Loan Funding
$64,100
Total Loan Commitment
$269,100
Points
$5,382
Loan Closing Costs
$4,943
Interest Carry
$13,567
Total Financing Cost
$23,891

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,794
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,794
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)
$1,128
Misc.
Total Loan Closing
$4,943

Residual
As Repaired Value (ARV)
$448,400
Sale Costs
%
$26,904
Property Taxes
%
$1,550
Property Insurance
%
$564
Interest Carry - Purchase Loan Funding
$10,763
Interest Carry - Rehab Loan Funding
$2,804
Net Exit Price
$405,815
Cash Investment
$64,368
Loan payoff
$269,100
Estimated Profit
$72,347
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.