252026

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
%
%
%
%

$48,384

Cash Investment

$51,534

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$186,670
Buyer's Premium
Purchase Closing Costs
$2,493
Loan Points
$3,921
Loan Closing Costs
$4,636
Total Acquisition Cost
$197,720
Initial Loan Funding
$149,336
Cash Required to Close
$48,384
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,384

Loan Terms
Initial Loan Funding
$149,336
Rehab Loan Funding
$46,700
Total Loan Commitment
$196,036
Points
$3,921
Loan Closing Costs
$4,636
Interest Carry
$9,883
Total Financing Cost
$18,440

Closing Costs
Deed/Transfer Tax - County
%
$187
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,307
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,493
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)
$821
Misc.
Total Loan Closing
$4,636

Residual
As Repaired Value (ARV)
$326,700
Sale Costs
%
$19,602
Property Taxes
%
$849
Property Insurance
%
$411
Interest Carry - Purchase Loan Funding
$7,840
Interest Carry - Rehab Loan Funding
$2,043
Net Exit Price
$295,955
Cash Investment
$48,384
Loan payoff
$196,036
Estimated Profit
$51,534
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.