250725

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
%
%
%
%

$45,361

Cash Investment

$47,656

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$173,720
Buyer's Premium
Purchase Closing Costs
$2,390
Loan Points
$3,648
Loan Closing Costs
$4,579
Total Acquisition Cost
$184,337
Initial Loan Funding
$138,976
Cash Required to Close
$45,361
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,361

Loan Terms
Initial Loan Funding
$138,976
Rehab Loan Funding
$43,400
Total Loan Commitment
$182,376
Points
$3,648
Loan Closing Costs
$4,579
Interest Carry
$9,195
Total Financing Cost
$17,422

Closing Costs
Deed/Transfer Tax - County
%
$174
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,216
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,390
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)
$764
Misc.
Total Loan Closing
$4,579

Residual
As Repaired Value (ARV)
$304,000
Sale Costs
%
$18,240
Property Taxes
%
$790
Property Insurance
%
$382
Interest Carry - Purchase Loan Funding
$7,296
Interest Carry - Rehab Loan Funding
$1,899
Net Exit Price
$275,392
Cash Investment
$45,361
Loan payoff
$182,376
Estimated Profit
$47,656
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.