250810

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
%
%
%
%

$105,447

Cash Investment

$123,450

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$433,010
Buyer's Premium
Purchase Closing Costs
$4,031
Loan Points
$9,094
Loan Closing Costs
$5,720
Total Acquisition Cost
$451,855
Initial Loan Funding
$346,408
Cash Required to Close
$105,447
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,447

Loan Terms
Initial Loan Funding
$346,408
Rehab Loan Funding
$108,300
Total Loan Commitment
$454,708
Points
$9,094
Loan Closing Costs
$5,720
Interest Carry
$22,925
Total Financing Cost
$37,739

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,031
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,031
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)
$1,905
Misc.
Total Loan Closing
$5,720

Residual
As Repaired Value (ARV)
$757,800
Sale Costs
%
$45,468
Property Taxes
%
$4,850
Property Insurance
%
$953
Interest Carry - Purchase Loan Funding
$18,186
Interest Carry - Rehab Loan Funding
$4,738
Net Exit Price
$683,605
Cash Investment
$105,447
Loan payoff
$454,708
Estimated Profit
$123,450
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.