Deal Calculator
Edit the YELLOW cells with your property information.
Grey cells will auto-populate with data from excel formulas.
Select the answer from the drop down menu.
MLS# Today's Date
Company Name Team Member
Subject Property Address City State
Subject Property Details
Bedrooms: Deal Type:
Bathrooms: Livable Sq.ft.
# of Stories: Lot Size Sq.ft.
Occupied: Year Built:
Pool:
Financial Analysis
Purchase Price of the Property
Projected Hold Time of Property (Months) 0
Costs & Fees (Answer "$0" if that is the case)
Wholesale / Assignment Fee $0
Repair Costs $0
Property Taxes $0 $0
Legal, Eviction, and/or Cash For Keys $0
Insurance $0 $0
Utility Costs $0 $0
Miscellaneous $0
HOA Fees $0 $0
Closing Costs for Purchase 1% $0
Total Costs & Fees $0
Total Investment
Financing Costs of Borrowed Capital Formula None
LTV or LTC % 0%
Total Loan Amount $0
Interest Rate 0.0% #DIV/0!
Points 0.0% $0
Total Financing Costs of Borrowed Capital #DIV/0!
Total Capital Requirement
Sales Costs
Listing Broker Commission 1.5% $0
Buyer's Broker Commission 2.5% $0
Closing Costs on the Re-Sale 1.0% $0
Total Sales Costs
ARV (After Repair Value)
Deal Net Profit
Deal ROI
Annualized Deal ROI
Financed Net Profit
Financed ROI
Annualized Financed ROI
Zip
$0
Months
$0
#DIV/0!
$0
$0
$0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Deal Calculator
Edit the YELLOW cells with your property information.
Grey cells will auto-populate with data from excel formulas.
Select the answer from the drop down menu.
MLS# Today's Date
#17242089 July 17th
Company Name Team Member
XYZ Properties, LLC Alex
Subject Property Address City State
1234 Hearst Drive Houston TX
Subject Property Details
Bedrooms: 3 Deal Type: Wholesale
Bathrooms: 2 Livable Sq.ft. 1,250
# of Stories: 1 Lot Size Sq.ft. 5,000
Occupied: Yes Year Built: 1972
Pool: No
Financial Analysis
Purchase Price of the Property
Projected Hold Time of Property (Months) 5
Costs & Fees (Answer "$0" if that is the case)
Wholesale / Assignment Fee $10,000
Repair Costs $30,000
Property Taxes $2,300 $958
Legal, Eviction, and/or Cash For Keys $0
Insurance $150 $750
Utility Costs $100 $500
Miscellaneous $0
HOA Fees $0 $0
Closing Costs for Purchase 1% $2,000
Total Costs & Fees $44,208
Total Investment
Financing Costs of Borrowed Capital Formula LTV
LTV or LTC % 70%
Total Loan Amount $210,000
Interest Rate 10.0% $8,750
Points 0.0% $0
Total Financing Costs of Borrowed Capital $8,750
Total Capital Requirement
Sales Costs
Listing Broker Commission 1.5% $4,500
Buyer's Broker Commission 2.5% $7,500
Closing Costs on the Re-Sale 1.0% $3,000
Total Sales Costs
ARV (After Repair Value)
Deal Net Profit
Deal ROI
Annualized Deal ROI
Financed Net Profit
Financed ROI
Annualized Financed ROI
© RealEstateSkills.com - All rights reserved. Do not share, copy, reproduce or sell any part of this document
unless you have written permission from RealEstateSkills.com.
Zip
77001
$200,000
Months
$244,208
$42,958
$15,000
$300,000
$40,791.67
16.70%
40.09%
$32,041.67
74.59%
179.01%
l any part of this document
com.