251202

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
%
%
%
%

$65,777

Cash Investment

$72,567

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$261,190
Buyer's Premium
Purchase Closing Costs
$3,090
Loan Points
$5,485
Loan Closing Costs
$4,964
Total Acquisition Cost
$274,729
Initial Loan Funding
$208,952
Cash Required to Close
$65,777
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,777

Loan Terms
Initial Loan Funding
$208,952
Rehab Loan Funding
$65,300
Total Loan Commitment
$274,252
Points
$5,485
Loan Closing Costs
$4,964
Interest Carry
$13,827
Total Financing Cost
$24,276

Closing Costs
Deed/Transfer Tax - County
%
$261
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,828
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,090
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)
$1,149
Misc.
Total Loan Closing
$4,964

Residual
As Repaired Value (ARV)
$457,100
Sale Costs
%
$27,426
Property Taxes
%
$2,677
Property Insurance
%
$575
Interest Carry - Purchase Loan Funding
$10,970
Interest Carry - Rehab Loan Funding
$2,857
Net Exit Price
$412,595
Cash Investment
$65,777
Loan payoff
$274,252
Estimated Profit
$72,567
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.