251019

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
%
%
%
%

$71,710

Cash Investment

$81,882

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$287,840
Buyer's Premium
Purchase Closing Costs
$3,015
Loan Points
$6,045
Loan Closing Costs
$5,081
Total Acquisition Cost
$301,982
Initial Loan Funding
$230,272
Cash Required to Close
$71,710
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,710

Loan Terms
Initial Loan Funding
$230,272
Rehab Loan Funding
$72,000
Total Loan Commitment
$302,272
Points
$6,045
Loan Closing Costs
$5,081
Interest Carry
$15,239
Total Financing Cost
$26,366

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,015
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,015
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)
$1,266
Misc.
Total Loan Closing
$5,081

Residual
As Repaired Value (ARV)
$503,700
Sale Costs
%
$30,222
Property Taxes
%
$1,741
Property Insurance
%
$633
Interest Carry - Purchase Loan Funding
$12,089
Interest Carry - Rehab Loan Funding
$3,150
Net Exit Price
$455,864
Cash Investment
$71,710
Loan payoff
$302,272
Estimated Profit
$81,882
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.