250821

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
%
%
%
%

$32,497

Cash Investment

$30,310

Profit

93%

Return On Equity

187%

Annualized ROE

Purchase Cost
Purchase Price
$118,600
Buyer's Premium
Purchase Closing Costs
$1,949
Loan Points
$2,492
Loan Closing Costs
$4,337
Total Acquisition Cost
$127,377
Initial Loan Funding
$94,880
Cash Required to Close
$32,497
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$32,497

Loan Terms
Initial Loan Funding
$94,880
Rehab Loan Funding
$29,700
Total Loan Commitment
$124,580
Points
$2,492
Loan Closing Costs
$4,337
Interest Carry
$6,281
Total Financing Cost
$13,109

Closing Costs
Deed/Transfer Tax - County
%
$119
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$830
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,949
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)
$522
Misc.
Total Loan Closing
$4,337

Residual
As Repaired Value (ARV)
$207,600
Sale Costs
%
$12,456
Property Taxes
%
$1,216
Property Insurance
%
$261
Interest Carry - Purchase Loan Funding
$4,981
Interest Carry - Rehab Loan Funding
$1,299
Net Exit Price
$187,387
Cash Investment
$32,497
Loan payoff
$124,580
Estimated Profit
$30,310
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.