250827

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
%
%
%
%

$37,390

Cash Investment

$36,760

Profit

98%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$140,170
Buyer's Premium
Purchase Closing Costs
$1,981
Loan Points
$2,943
Loan Closing Costs
$4,432
Total Acquisition Cost
$149,526
Initial Loan Funding
$112,136
Cash Required to Close
$37,390
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,390

Loan Terms
Initial Loan Funding
$112,136
Rehab Loan Funding
$35,000
Total Loan Commitment
$147,136
Points
$2,943
Loan Closing Costs
$4,432
Interest Carry
$7,418
Total Financing Cost
$14,793

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$981
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,981
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)
$617
Misc.
Total Loan Closing
$4,432

Residual
As Repaired Value (ARV)
$245,300
Sale Costs
%
$14,718
Property Taxes
%
$1,570
Property Insurance
%
$308
Interest Carry - Purchase Loan Funding
$5,887
Interest Carry - Rehab Loan Funding
$1,531
Net Exit Price
$221,285
Cash Investment
$37,390
Loan payoff
$147,136
Estimated Profit
$36,760
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.