250723

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
%
%
%
%

$52,352

Cash Investment

$55,861

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$204,550
Buyer's Premium
Purchase Closing Costs
$2,432
Loan Points
$4,295
Loan Closing Costs
$4,715
Total Acquisition Cost
$215,992
Initial Loan Funding
$163,640
Cash Required to Close
$52,352
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,352

Loan Terms
Initial Loan Funding
$163,640
Rehab Loan Funding
$51,100
Total Loan Commitment
$214,740
Points
$4,295
Loan Closing Costs
$4,715
Interest Carry
$10,827
Total Financing Cost
$19,837

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,432
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,432
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)
$900
Misc.
Total Loan Closing
$4,715

Residual
As Repaired Value (ARV)
$358,000
Sale Costs
%
$21,480
Property Taxes
%
$2,291
Property Insurance
%
$450
Interest Carry - Purchase Loan Funding
$8,591
Interest Carry - Rehab Loan Funding
$2,236
Net Exit Price
$322,952
Cash Investment
$52,352
Loan payoff
$214,740
Estimated Profit
$55,861
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.