251003

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
%
%
%
%

$63,529

Cash Investment

$69,971

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$252,640
Buyer's Premium
Purchase Closing Costs
$2,768
Loan Points
$5,306
Loan Closing Costs
$4,927
Total Acquisition Cost
$265,641
Initial Loan Funding
$202,112
Cash Required to Close
$63,529
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,529

Loan Terms
Initial Loan Funding
$202,112
Rehab Loan Funding
$63,200
Total Loan Commitment
$265,312
Points
$5,306
Loan Closing Costs
$4,927
Interest Carry
$13,376
Total Financing Cost
$23,609

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,768
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,768
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)
$1,112
Misc.
Total Loan Closing
$4,927

Residual
As Repaired Value (ARV)
$442,100
Sale Costs
%
$26,526
Property Taxes
%
$2,830
Property Insurance
%
$556
Interest Carry - Purchase Loan Funding
$10,611
Interest Carry - Rehab Loan Funding
$2,765
Net Exit Price
$398,813
Cash Investment
$63,529
Loan payoff
$265,312
Estimated Profit
$69,971
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.