Advanced REI Underwriting Tool

DeelMap | Investment Analysis

$36,355

Total Cash In

$36,355

Cash Back at Refi

Cash Left in Deal

+$281

Monthly Cash Flow

∞

Cash-on-Cash

N/A

Est. IRR

Property & Strategy

Purchase Price ($)

After-Repair Value ($)For LTV, cap rate, equity calcs

Property Type

Investment Strategy

Property Condition

Market Type

Year BuiltAffects CapEx assumptions

Square Footage

Acquisition Costs

Down Payment (%)Used only when HML LTV = 0%

Buyer Closing Costs ($)Title, escrow, transfer tax

Inspection & Due Diligence ($)

Wholesaler / Assignment Fee ($)

Buyer's Agent Commission ($)

Environmental / Survey ($)

HOA Transfer Fee ($)

Other Acquisition Costs ($)

Rehab / Construction Budget

Estimated Rehab Budget ($)

Contingency Reserve (%)Added to rehab budget

GC / Labor Markup ($)

Permits & Plans ($)

Staging / Photography ($)

Landscaping / Exterior ($)

Appliances ($)

Furnishing (STR) ($)