250904

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
%
%
%
%

$42,309

Cash Investment

$43,623

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$160,640
Buyer's Premium
Purchase Closing Costs
$2,285
Loan Points
$3,374
Loan Closing Costs
$4,522
Total Acquisition Cost
$170,821
Initial Loan Funding
$128,512
Cash Required to Close
$42,309
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,309

Loan Terms
Initial Loan Funding
$128,512
Rehab Loan Funding
$40,200
Total Loan Commitment
$168,712
Points
$3,374
Loan Closing Costs
$4,522
Interest Carry
$8,506
Total Financing Cost
$16,402

Closing Costs
Deed/Transfer Tax - County
%
$161
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,124
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,285
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)
$707
Misc.
Total Loan Closing
$4,522

Residual
As Repaired Value (ARV)
$281,100
Sale Costs
%
$16,866
Property Taxes
%
$731
Property Insurance
%
$353
Interest Carry - Purchase Loan Funding
$6,747
Interest Carry - Rehab Loan Funding
$1,759
Net Exit Price
$254,644
Cash Investment
$42,309
Loan payoff
$168,712
Estimated Profit
$43,623
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.