252021

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
%
%
%
%

$53,972

Cash Investment

$58,751

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$210,610
Buyer's Premium
Purchase Closing Costs
$2,685
Loan Points
$4,424
Loan Closing Costs
$4,742
Total Acquisition Cost
$222,460
Initial Loan Funding
$168,488
Cash Required to Close
$53,972
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,972

Loan Terms
Initial Loan Funding
$168,488
Rehab Loan Funding
$52,700
Total Loan Commitment
$221,188
Points
$4,424
Loan Closing Costs
$4,742
Interest Carry
$11,151
Total Financing Cost
$20,317

Closing Costs
Deed/Transfer Tax - County
%
$211
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,474
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,685
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)
$927
Misc.
Total Loan Closing
$4,742

Residual
As Repaired Value (ARV)
$368,600
Sale Costs
%
$22,116
Property Taxes
%
$958
Property Insurance
%
$463
Interest Carry - Purchase Loan Funding
$8,846
Interest Carry - Rehab Loan Funding
$2,306
Net Exit Price
$333,911
Cash Investment
$53,972
Loan payoff
$221,188
Estimated Profit
$58,751
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.