250626

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
%
%
%
%

$87,179

Cash Investment

$99,779

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$352,890
Buyer's Premium
Purchase Closing Costs
$3,823
Loan Points
$7,410
Loan Closing Costs
$5,368
Total Acquisition Cost
$369,491
Initial Loan Funding
$282,312
Cash Required to Close
$87,179
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,179

Loan Terms
Initial Loan Funding
$282,312
Rehab Loan Funding
$88,200
Total Loan Commitment
$370,512
Points
$7,410
Loan Closing Costs
$5,368
Interest Carry
$18,680
Total Financing Cost
$31,458

Closing Costs
Deed/Transfer Tax - County
%
$353
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,470
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,823
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)
$1,553
Misc.
Total Loan Closing
$5,368

Residual
As Repaired Value (ARV)
$617,600
Sale Costs
%
$37,056
Property Taxes
%
$3,617
Property Insurance
%
$776
Interest Carry - Purchase Loan Funding
$14,821
Interest Carry - Rehab Loan Funding
$3,859
Net Exit Price
$557,470
Cash Investment
$87,179
Loan payoff
$370,512
Estimated Profit
$99,779
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.