250713

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
%
%
%
%

$108,379

Cash Investment

$127,261

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$445,630
Buyer's Premium
Purchase Closing Costs
$4,119
Loan Points
$9,358
Loan Closing Costs
$5,776
Total Acquisition Cost
$464,883
Initial Loan Funding
$356,504
Cash Required to Close
$108,379
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,379

Loan Terms
Initial Loan Funding
$356,504
Rehab Loan Funding
$111,400
Total Loan Commitment
$467,904
Points
$9,358
Loan Closing Costs
$5,776
Interest Carry
$23,590
Total Financing Cost
$38,724

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,119
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,119
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)
$1,961
Misc.
Total Loan Closing
$5,776

Residual
As Repaired Value (ARV)
$779,900
Sale Costs
%
$46,794
Property Taxes
%
$4,991
Property Insurance
%
$980
Interest Carry - Purchase Loan Funding
$18,716
Interest Carry - Rehab Loan Funding
$4,874
Net Exit Price
$703,544
Cash Investment
$108,379
Loan payoff
$467,904
Estimated Profit
$127,261
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.