250714

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
%
%
%
%

$73,778

Cash Investment

$83,087

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$296,740
Buyer's Premium
Purchase Closing Costs
$3,077
Loan Points
$6,232
Loan Closing Costs
$5,121
Total Acquisition Cost
$311,170
Initial Loan Funding
$237,392
Cash Required to Close
$73,778
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,778

Loan Terms
Initial Loan Funding
$237,392
Rehab Loan Funding
$74,200
Total Loan Commitment
$311,592
Points
$6,232
Loan Closing Costs
$5,121
Interest Carry
$15,709
Total Financing Cost
$27,062

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,077
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,077
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)
$1,306
Misc.
Total Loan Closing
$5,121

Residual
As Repaired Value (ARV)
$519,300
Sale Costs
%
$31,158
Property Taxes
%
$3,323
Property Insurance
%
$653
Interest Carry - Purchase Loan Funding
$12,463
Interest Carry - Rehab Loan Funding
$3,246
Net Exit Price
$468,456
Cash Investment
$73,778
Loan payoff
$311,592
Estimated Profit
$83,087
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.