251010

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
%
%
%
%

$131,411

Cash Investment

$156,571

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$544,730
Buyer's Premium
Purchase Closing Costs
$4,813
Loan Points
$11,440
Loan Closing Costs
$6,212
Total Acquisition Cost
$567,195
Initial Loan Funding
$435,784
Cash Required to Close
$131,411
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$131,411

Loan Terms
Initial Loan Funding
$435,784
Rehab Loan Funding
$136,200
Total Loan Commitment
$571,984
Points
$11,440
Loan Closing Costs
$6,212
Interest Carry
$28,837
Total Financing Cost
$46,489

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,813
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)
$2,397
Misc.
Total Loan Closing
$6,212

Residual
As Repaired Value (ARV)
$953,300
Sale Costs
%
$57,198
Property Taxes
%
$6,101
Property Insurance
%
$1,198
Interest Carry - Purchase Loan Funding
$22,879
Interest Carry - Rehab Loan Funding
$5,959
Net Exit Price
$859,965
Cash Investment
$131,411
Loan payoff
$571,984
Estimated Profit
$156,571
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.