251213

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
%
%
%
%

$66,720

Cash Investment

$74,048

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$266,370
Buyer's Premium
Purchase Closing Costs
$2,865
Loan Points
$5,594
Loan Closing Costs
$4,987
Total Acquisition Cost
$279,816
Initial Loan Funding
$213,096
Cash Required to Close
$66,720
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,720

Loan Terms
Initial Loan Funding
$213,096
Rehab Loan Funding
$66,600
Total Loan Commitment
$279,696
Points
$5,594
Loan Closing Costs
$4,987
Interest Carry
$14,101
Total Financing Cost
$24,682

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,865
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,865
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)
$1,172
Misc.
Total Loan Closing
$4,987

Residual
As Repaired Value (ARV)
$466,100
Sale Costs
%
$27,966
Property Taxes
%
$2,983
Property Insurance
%
$586
Interest Carry - Purchase Loan Funding
$11,188
Interest Carry - Rehab Loan Funding
$2,914
Net Exit Price
$420,463
Cash Investment
$66,720
Loan payoff
$279,696
Estimated Profit
$74,048
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.