250721

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
%
%
%
%

$23,083

Cash Investment

$18,465

Profit

80%

Return On Equity

160%

Annualized ROE

Purchase Cost
Purchase Price
$78,600
Buyer's Premium
Purchase Closing Costs
$1,550
Loan Points
$1,652
Loan Closing Costs
$4,161
Total Acquisition Cost
$85,963
Initial Loan Funding
$62,880
Cash Required to Close
$23,083
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,083

Loan Terms
Initial Loan Funding
$62,880
Rehab Loan Funding
$19,700
Total Loan Commitment
$82,580
Points
$1,652
Loan Closing Costs
$4,161
Interest Carry
$4,163
Total Financing Cost
$9,976

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$550
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,550
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)
$346
Misc.
Total Loan Closing
$4,161

Residual
As Repaired Value (ARV)
$137,600
Sale Costs
%
$8,256
Property Taxes
%
$880
Property Insurance
%
$173
Interest Carry - Purchase Loan Funding
$3,301
Interest Carry - Rehab Loan Funding
$862
Net Exit Price
$124,128
Cash Investment
$23,083
Loan payoff
$82,580
Estimated Profit
$18,465
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.