250625

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
%
%
%
%

$88,477

Cash Investment

$101,387

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$358,450
Buyer's Premium
Purchase Closing Costs
$3,868
Loan Points
$7,527
Loan Closing Costs
$5,392
Total Acquisition Cost
$375,237
Initial Loan Funding
$286,760
Cash Required to Close
$88,477
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,477

Loan Terms
Initial Loan Funding
$286,760
Rehab Loan Funding
$89,600
Total Loan Commitment
$376,360
Points
$7,527
Loan Closing Costs
$5,392
Interest Carry
$18,975
Total Financing Cost
$31,894

Closing Costs
Deed/Transfer Tax - County
%
$358
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,509
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,868
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)
$1,577
Misc.
Total Loan Closing
$5,392

Residual
As Repaired Value (ARV)
$627,300
Sale Costs
%
$37,638
Property Taxes
%
$3,674
Property Insurance
%
$789
Interest Carry - Purchase Loan Funding
$15,055
Interest Carry - Rehab Loan Funding
$3,920
Net Exit Price
$566,224
Cash Investment
$88,477
Loan payoff
$376,360
Estimated Profit
$101,387
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.