250822

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
%
%
%
%

$48,419

Cash Investment

$50,496

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$186,820
Buyer's Premium
Purchase Closing Costs
$2,495
Loan Points
$3,923
Loan Closing Costs
$4,637
Total Acquisition Cost
$197,875
Initial Loan Funding
$149,456
Cash Required to Close
$48,419
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,419

Loan Terms
Initial Loan Funding
$149,456
Rehab Loan Funding
$46,700
Total Loan Commitment
$196,156
Points
$3,923
Loan Closing Costs
$4,637
Interest Carry
$9,890
Total Financing Cost
$18,450

Closing Costs
Deed/Transfer Tax - County
%
$187
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,308
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,495
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)
$822
Misc.
Total Loan Closing
$4,637

Residual
As Repaired Value (ARV)
$326,900
Sale Costs
%
$19,614
Property Taxes
%
$1,915
Property Insurance
%
$411
Interest Carry - Purchase Loan Funding
$7,846
Interest Carry - Rehab Loan Funding
$2,043
Net Exit Price
$295,071
Cash Investment
$48,419
Loan payoff
$196,156
Estimated Profit
$50,496
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.