250923

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
%
%
%
%

$56,195

Cash Investment

$60,660

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$221,080
Buyer's Premium
Purchase Closing Costs
$2,548
Loan Points
$4,643
Loan Closing Costs
$4,788
Total Acquisition Cost
$233,059
Initial Loan Funding
$176,864
Cash Required to Close
$56,195
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,195

Loan Terms
Initial Loan Funding
$176,864
Rehab Loan Funding
$55,300
Total Loan Commitment
$232,164
Points
$4,643
Loan Closing Costs
$4,788
Interest Carry
$11,705
Total Financing Cost
$21,136

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,548
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,548
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)
$973
Misc.
Total Loan Closing
$4,788

Residual
As Repaired Value (ARV)
$386,900
Sale Costs
%
$23,214
Property Taxes
%
$2,476
Property Insurance
%
$486
Interest Carry - Purchase Loan Funding
$9,285
Interest Carry - Rehab Loan Funding
$2,419
Net Exit Price
$349,019
Cash Investment
$56,195
Loan payoff
$232,164
Estimated Profit
$60,660
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.