\n\n Deal Master Pro — Real Estate Investor App

Property / Deal Information

USER SET UP Choose your lenders. Minimum Desired Outcome values below default from User Profile and may be changed for this deal only.
Only lenders with REHAB checked under "THIS LENDER WILL FINANCE" are shown.
Only lenders marked to finance REHAB loans are shown.
Only lenders with DSCR checked under "THIS LENDER WILL FINANCE" are shown.
Defaults to the REHAB lender when that lender offers DSCR financing; you may change it.
PASS
REHAB: Not selected DSCR: Not selected Recommendation based on your criteria

DEAL SET UP

$
Down payment = $0
$
$
1 new property address = 1 pull • Property data + researched comps + verified closed sales are included for that address for 30 days Uses DATA only when you click the button. Results are cached for 30 days.
$
$
$

Property Details

Property Data can populate these fields automatically. You may edit them manually if needed.
Yearly property taxes are filled from Property Data when available. If property taxes are unavailable, the field remains blank so you can enter the correct yearly amount manually.

Rental Market Research

$
$
$
Open HUD Site
Property analyses remaining this month: 25 of 25
Enter a complete address, then click Pull Property Data. Manual entry remains available.
⌂
Property image available with Property Data pull
Enter the address, then click Pull Property Data. The Street View image is included in that property analysis and reused from cache when available.
Open Street View

Quick Property Assessment

INVESTOR SNAPSHOT
Property PositionPull property data to create the assessment.
Value / Comp ContextComparable-sale context will appear when available.
Improvement FocusRehab and property details will guide the improvement focus.
Investor ConsiderationDeal economics will update as the property numbers are entered.
Quick Take: Enter or pull the property data for a concise investor-oriented assessment.
Street View is an exterior reference only. Confirm physical condition, repairs, permits and material defects with an on-site inspection and appropriate professionals.
$
$
SUGGESTED ACTION
The DSCR refinance cash-out profit and gross rental income do not both meet the selected targets, while the projected flip profit is positive, so the suggested action is FLIP.
FLIP

Capital Required

Down payment required$26,250
REHAB closing costs$7,881
Total REHAB payments$9,852
Total out-of-pocket costs(down payment + REHAB closing costs + estimated total rehab payments)$43,983

DSCR Potential

GROSS RENTAL INCOME Select a DSCR Lender
MONTHLY CASH FLOW Select a DSCR Lender
MAXIMUM CASH-OUT PROFIT (0%) Select a DSCR Lender
NET RENTAL INCOME (AFTER 25% MAINTENANCE SET-ASIDE) Select a DSCR Lender
DSCR RATIO 4.37
* Best Monthly Rent Source: Entered Monthly Rent — $0

Rental Return

Cash Remaining in Deal —
Annual Net Cash Flow —
Cash-on-Cash Return —
Cash-on-cash return is based on annual net rental cash flow divided by total out-of-pocket costs.

Flip Profit Potential

FLIP PROFIT $60,767
Total Cash Invested $43,983
Return on Investment (ROI)ROI — Return on Investment
ROI measures the return on the cash invested in the flip. Deal Master Pro calculates ROI as projected flip profit ÷ total cash invested × 100. 138.2%
Cash Multiple 2.38×
Project Duration 4 months

My Lenders

Select a lender by lender name. Save the loan officer, contact information, supported loan programs, financing criteria and fees once; the property analysis can use those terms later.

Saved Lenders

Blue Rock Mortgage
Loan Officer: Dan Palumbo • Phone: 732-674-0066
Programs: Conventional, FHA, VA
GENERIC LENDER
Loan Officer: GENERIC SAMPLE • Phone: 888-888-8888
Programs: REHAB, DSCR, Conventional, FHA
ProEdge Capital LLC
Loan Officer: Jeff Trevathen • Phone: (408) 761-6849
Programs: REHAB, DSCR

Add / Edit Lender

THIS LENDER WILL FINANCE (check all that apply)

Lender Contact

PROGRAM SPEC AND CLOSING COST WORKSHEET

Choose a loan program below. Each lender and loan program keeps its own separate fee schedule. Detailed fees are organized like a closing-cost worksheet and stay collapsed until you need them.
Select Lender program above. Click here to enter Lender fees for that particular lender program.
ALL CHARGES ARE ESTIMATES ONLY. Contact your title company and service providers for accurate charges.
$0.00
$0.00
LOAN CHARGES
$
$
$
$
$
$
$
$
$
$
$
ESCROW
$
$
PREPAID ITEMS
$0.00
$909.35
TITLE CHARGES & ESCROW / SETTLEMENT CHARGES
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
GOVERNMENT RECORDING AND TRANSFER CHARGES
$
$
$
PAYOFF(S)
$
MISCELLANEOUS
$
$
$
$
$
Total estimated fees$4,795.52
Show what is included in this total
Homeowner's Insurance Escrow (2 months)$166.67Property Tax Escrow (4 months)$2,007.00Prepaid Interest$909.35Title — Owner's Title Insurance$25.00Title — Lender's Title Insurance (state formula)$687.50Homeowner's Insurance Premium$1,000.00Reconciled visible total$4,795.52
Fee Definitions
Lender / Origination ChargesPoints, application, underwriting and processing charges paid for arranging and approving the loan.
Third-Party ServicesAppraisal, credit, flood certification and inspection services required to evaluate the borrower or property.
Title & SettlementTitle search, lender title insurance, settlement/closing and related title-company charges.
Government / RecordingCounty or municipal charges for recording deeds, mortgages and other required documents.
PrepaidsItems paid in advance at closing, such as homeowners insurance, property taxes and daily interest.
Escrows / EscrowsInitial reserves collected by the lender for future property-tax and homeowners-insurance payments.
REHAB FINANCING

REHAB Financing Criteria

$
(Ratio that explains the loan amount to the total construction cost of the project)
Percent of rehab costs the lender will finance. Default 100%; editable.
%
REHAB Advanced / Detailed Fees
DSCR FINANCING

DSCR Financing Criteria

%
DSCR Advanced / Detailed Fees

Deal Overview

Your saved-deal and latest-deal snapshot is preserved here.
Saved deals1
Latest cash required$51,762
Latest flip profit$52,988
Latest rental cash flow$227

Quick Start

1. Enter the property
Purchase price, ARV, rehab budget, rent, taxes and insurance, etc.

Mortgage Qualifier

Analyze Conventional and FHA loans.

1LOAN SETUP
Only lenders with Conventional checked under "THIS LENDER WILL FINANCE" are shown.
Rate taken directly from Freddie Mac PMMS when available. Rate does not represent any lender. You may manually override this rate.

SUBJECT PROPERTY ADDRESS

3LOAN SNAPSHOT
$
$
$
5MORTGAGE INSURANCE & PROPERTY COSTS
* Enter credit score found on borrower
or co-borrower on the right
Conventional PMI chart: FICO 812, >85% to 90% LTV, annual PMI 0.18%.
$
$
$
PMI/MIP and agency fees are estimates only. The editable Mortgage Data Center contains planning assumptions; verify current lender and agency rules before relying on them.

MONTHLY MORTGAGE PAYMENT

Principal & Interest$1,022
Monthly Real Estate Taxes$502
Monthly Homeowners Insurance$117
Monthly Mortgage Insurance (PMI / MIP) * Estimated$24
Monthly HOA Fee$0
TOTAL MORTGAGE PAYMENT$1,664
TOTAL ESTIMATED CASH NEEDED TO CLOSE $17,500
Selected lender CONVENTIONAL fees $0 + down payment $17,500 = $17,500

AMORTIZATION SCHEDULE

$

BORROWER INFORMATION

CO-BORROWER INFORMATION
BORROWER EMPLOYMENT & INCOME
CO-BORROWER EMPLOYMENT & INCOME
ASSETS
MONTHLY DEBT PAYMENTS
Total Monthly Debt Payments $0

ESTIMATED YEARLY INCOME NEEDED TO QUALIFY

Estimated Yearly Income Needed to Qualify $46,437
Estimated Monthly Income Needed $3,870
Qualifying DTI Used 43%
Estimate uses a 43% qualifying DTI. It assumes no other monthly borrower debts; car payments, credit cards, student loans, alimony or other obligations would increase the income needed. This is a planning estimate, not a loan approval.
MONTHLY PRINCIPAL & INTEREST
$1,022
Estimated LTV90.0%
Estimated upfront program fee$0
Selected lender—
Lender maximum LTV—
Lender minimum loan—
Lender minimum credit score—
Lender maximum DTI—
Lender reserves requirement—
Lender points—
Lender fixed fees—
Total lender fees—
Estimated cash needed at closing$17,500
Estimated monthly PMI / MIP / guarantee fee$24
Taxes / month$502
Insurance / month$117
HOA / month$0
Total monthly housing payment$1,664
Interest-only payment$886
Total interest over loan term$210,255
Conventional PMI chart: FICO 812, >85% to 90% LTV, annual PMI 0.18%.
Saves this Mortgage Qualifier worksheet to Saved Deals on this device. Social Security numbers are not saved.

Admin Mortgage Data Center

Maintain default mortgage-insurance and agency-fee assumptions used by the Mortgage Qualifier. These are local planning values, not live agency data.

Conventional & FHA Defaults

VA, USDA & Jumbo Defaults

Defaults included in Version 166 are editable placeholders for preliminary underwriting. They are not represented as current official agency rates.

Amortization Schedule

Monthly principal and interest schedule based on the current Mortgage Qualifier loan, including any additional principal entered.

Starting Loan Amount—
Interest Rate—
Original Term—
Additional Principal / Month—
Estimated Payoff—
Payoff Year—
Months to Payoff—
Months Saved—
Total Interest—
Total Payments Over Life of Loan—

PAYMENT SCHEDULE

# Payment Date Beginning Balance Scheduled P&I Additional Principal Principal Interest Ending Balance

Saved Deals

Saved deals can be recalled as full worksheets or deleted individually. Saved deals are stored securely under the signed-in account. User workspace, profile and lender settings are isolated by account.

Deal Results

—
—
Cash required—
Flip profit—
Net rental cash flow—
Prototype calculations are for investment analysis only and are not lending, appraisal, tax, legal or investment advice. Verify all inputs and lender terms before making a transaction decision.

Deal Master Pro

Private Beta Access
Email/username and password are required for every new browser session.
Enter your account email address. We’ll send a secure password-reset link.
Choose a new Deal Master Pro password.
Create your Deal Master Pro subscriber account.
Use the same email address you used at Stripe checkout. An active Deal Master Pro trial or subscription is required.
Your email address will be your Deal Master Pro username. Your password is created by you and is never displayed in the app.

Beta User Approval

Loading…
\n\n\n \n\n\n

Deal Master Pro — System Health

Version 749 production watchdog

Recent production events

TimeSeveritySubsystemEventDetails
`; } function generate(){ try{if(typeof window.calc==='function')window.calc()}catch(_){} ['refreshBuySummary643','refreshComparison374','updateCompareSummary','syncV414'].forEach(n=>{try{if(typeof window[n]==='function')window[n]()}catch(_){}}); setTimeout(()=>{ const w=window.open('','_blank'); if(!w){alert('Please allow pop-ups for Deal Master Pro to generate the Investor Report.');return} w.document.open();w.document.write(reportHtml());w.document.close(); },120); } window.generateInvestorReport787=generate; // Version 798 refined report output function wire(){const b=$('generateInvestorReport787');if(b&&!b.dataset.wired787){b.addEventListener('click',generate);b.dataset.wired787='1'}} if(document.readyState==='loading')document.addEventListener('DOMContentLoaded',wire,{once:true});else wire(); setTimeout(wire,500); })(); `; } function generate(){ try{if(typeof window.calc==='function')window.calc()}catch(_){} ['refreshBuySummary643','refreshComparison374','updateCompareSummary','syncV414'].forEach(n=>{try{if(typeof window[n]==='function')window[n]()}catch(_){}}); setTimeout(()=>{ const w=window.open('','_blank'); if(!w){alert('Please allow pop-ups for Deal Master Pro to generate the Investor Report.');return} w.document.open();w.document.write(reportHtml());w.document.close(); },120); } window.generateInvestorReport787=generate; // Version 798 refined report output function wire(){const b=$('generateInvestorReport787');if(b&&!b.dataset.wired787){b.addEventListener('click',generate);b.dataset.wired787='1'}} if(document.readyState==='loading')document.addEventListener('DOMContentLoaded',wire,{once:true});else wire(); setTimeout(wire,500); })(); \n\n \n \n `); w.document.close(); } function init395(){ const btn = $('printCurrentPage395'); if(btn && !btn.dataset.bound395){ btn.dataset.bound395='1'; btn.addEventListener('click', printCurrentPage395); } } if(document.readyState==='loading'){ document.addEventListener('DOMContentLoaded',init395,{once:true}); }else{ init395(); } window.printCurrentPage395 = printCurrentPage395; })(); \n\n \n\n