Deal Analyzer
Acquisition
Purchase Price $ [_________________________]
Closing Costs $ [_________________________]
Inspection Costs $ [_________________________]
Origination Fees $ [_________________________]
Loan Points $ [_________________________]
Total Acquisition Cost $ [_________________________]
Earnest Money $ [_________________________]
Cash Due at Closing $ [_________________________]
Renovation
Rehab Budget $ [_________________________]
Contingency % % [_________________________]
Contingency Amount $ [_________________________]
Total Rehab Cost $ [_________________________]
Need a detailed rehab estimate?
→ Open Rehab Calculator
Holding Costs
Loan Amount $ [_________________________]
Interest Rate % [_________________________]
Holding Period [_______________] Months
Expense Inputs (Monthly)
Taxes $ [________________________]
Insurance $ [_________________________]
Utilities $ [_________________________]
HOA $ [_________________________]
Lawn/Snow $ [_________________________]
Interest Expense $[___________________]
Holding Cost $ [_____________________]
Deal Score
87
A Grade
✅ Strong Buy
Exit Strategy
ARV $ [_________________________]
Realtor Commission % [_________________________]
Seller Closing Costs $ [_________________________]
Transfer Taxes $ [_________________________]
Net Sale Proceeds $ [_________________________]
✅ Profit exceeds target
✅ROI exceeds benchmark
✅Safety margin exceeds 20%
✅Meets acquisition criteria
Keys Factors
Profit Snapshot
$42,500
ROI: 26.4%
Annualized ROI: 52.8%
Total Cash Invested: $61,000
Sensitivity Analysis
Scenario Profit
Base Case $42,500
Rehab +10% $36,500
Rehab +20% $30,500
ARV -10% $15,000
ARV -15% $1,250
Deal Metrics
Maximum Allowable Offer(MAO): $148,000
Break-Even Price: $212,000
Safety Margin: $63,000
Safety Margin: 22.9%
ANALYSIS RESULTS
Enter your assumptions on the left and review the projected
investment analysis on the right.
Desired Profit $ 30,000
MAO Rule 70%
Investor Settings