250812

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
%
%
%
%

$64,085

Cash Investment

$71,841

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$253,940
Buyer's Premium
Purchase Closing Costs
$3,032
Loan Points
$5,333
Loan Closing Costs
$4,932
Total Acquisition Cost
$267,237
Initial Loan Funding
$203,152
Cash Required to Close
$64,085
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,085

Loan Terms
Initial Loan Funding
$203,152
Rehab Loan Funding
$63,500
Total Loan Commitment
$266,652
Points
$5,333
Loan Closing Costs
$4,932
Interest Carry
$13,444
Total Financing Cost
$23,709

Closing Costs
Deed/Transfer Tax - County
%
$254
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,778
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,032
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)
$1,117
Misc.
Total Loan Closing
$4,932

Residual
As Repaired Value (ARV)
$444,400
Sale Costs
%
$26,664
Property Taxes
%
$1,155
Property Insurance
%
$559
Interest Carry - Purchase Loan Funding
$10,665
Interest Carry - Rehab Loan Funding
$2,778
Net Exit Price
$402,578
Cash Investment
$64,085
Loan payoff
$266,652
Estimated Profit
$71,841
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.