251027

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
%
%
%
%

$33,447

Cash Investment

$31,685

Profit

95%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$123,200
Buyer's Premium
Purchase Closing Costs
$1,862
Loan Points
$2,587
Loan Closing Costs
$4,357
Total Acquisition Cost
$132,007
Initial Loan Funding
$98,560
Cash Required to Close
$33,447
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$33,447

Loan Terms
Initial Loan Funding
$98,560
Rehab Loan Funding
$30,800
Total Loan Commitment
$129,360
Points
$2,587
Loan Closing Costs
$4,357
Interest Carry
$6,522
Total Financing Cost
$13,466

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$862
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,862
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)
$542
Misc.
Total Loan Closing
$4,357

Residual
As Repaired Value (ARV)
$215,600
Sale Costs
%
$12,936
Property Taxes
%
$1,380
Property Insurance
%
$271
Interest Carry - Purchase Loan Funding
$5,174
Interest Carry - Rehab Loan Funding
$1,348
Net Exit Price
$194,491
Cash Investment
$33,447
Loan payoff
$129,360
Estimated Profit
$31,685
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.