251020

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
%
%
%
%

$39,625

Cash Investment

$39,582

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$149,790
Buyer's Premium
Purchase Closing Costs
$2,049
Loan Points
$3,145
Loan Closing Costs
$4,474
Total Acquisition Cost
$159,457
Initial Loan Funding
$119,832
Cash Required to Close
$39,625
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,625

Loan Terms
Initial Loan Funding
$119,832
Rehab Loan Funding
$37,400
Total Loan Commitment
$157,232
Points
$3,145
Loan Closing Costs
$4,474
Interest Carry
$7,927
Total Financing Cost
$15,546

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,049
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,049
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)
$659
Misc.
Total Loan Closing
$4,474

Residual
As Repaired Value (ARV)
$262,100
Sale Costs
%
$15,726
Property Taxes
%
$1,678
Property Insurance
%
$330
Interest Carry - Purchase Loan Funding
$6,291
Interest Carry - Rehab Loan Funding
$1,636
Net Exit Price
$236,439
Cash Investment
$39,625
Loan payoff
$157,232
Estimated Profit
$39,582
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.