250824

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
%
%
%
%

$88,046

Cash Investment

$102,841

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$356,600
Buyer's Premium
Purchase Closing Costs
$3,853
Loan Points
$7,490
Loan Closing Costs
$5,384
Total Acquisition Cost
$373,326
Initial Loan Funding
$285,280
Cash Required to Close
$88,046
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,046

Loan Terms
Initial Loan Funding
$285,280
Rehab Loan Funding
$89,200
Total Loan Commitment
$374,480
Points
$7,490
Loan Closing Costs
$5,384
Interest Carry
$18,880
Total Financing Cost
$31,753

Closing Costs
Deed/Transfer Tax - County
%
$357
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,496
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,853
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)
$1,569
Misc.
Total Loan Closing
$5,384

Residual
As Repaired Value (ARV)
$624,100
Sale Costs
%
$37,446
Property Taxes
%
$1,623
Property Insurance
%
$785
Interest Carry - Purchase Loan Funding
$14,977
Interest Carry - Rehab Loan Funding
$3,903
Net Exit Price
$565,367
Cash Investment
$88,046
Loan payoff
$374,480
Estimated Profit
$102,841
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.