250715

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
%
%
%
%

$18,945

Cash Investment

$13,198

Profit

70%

Return On Equity

139%

Annualized ROE

Purchase Cost
Purchase Price
$60,800
Buyer's Premium
Purchase Closing Costs
$1,426
Loan Points
$1,277
Loan Closing Costs
$4,083
Total Acquisition Cost
$67,585
Initial Loan Funding
$48,640
Cash Required to Close
$18,945
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$18,945

Loan Terms
Initial Loan Funding
$48,640
Rehab Loan Funding
$15,200
Total Loan Commitment
$63,840
Points
$1,277
Loan Closing Costs
$4,083
Interest Carry
$3,219
Total Financing Cost
$8,578

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$426
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,426
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)
$268
Misc.
Total Loan Closing
$4,083

Residual
As Repaired Value (ARV)
$106,400
Sale Costs
%
$6,384
Property Taxes
%
$681
Property Insurance
%
$134
Interest Carry - Purchase Loan Funding
$2,554
Interest Carry - Rehab Loan Funding
$665
Net Exit Price
$95,983
Cash Investment
$18,945
Loan payoff
$63,840
Estimated Profit
$13,198
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.