252972

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
%
%
%
%

$39,825

Cash Investment

$39,617

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$150,000
Buyer's Premium
Purchase Closing Costs
$2,200
Loan Points
$3,150
Loan Closing Costs
$4,475
Total Acquisition Cost
$159,825
Initial Loan Funding
$120,000
Cash Required to Close
$39,825
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,825

Loan Terms
Initial Loan Funding
$120,000
Rehab Loan Funding
$37,500
Total Loan Commitment
$157,500
Points
$3,150
Loan Closing Costs
$4,475
Interest Carry
$7,941
Total Financing Cost
$15,566

Closing Costs
Deed/Transfer Tax - County
%
$150
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,050
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,200
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)
$660
Misc.
Total Loan Closing
$4,475

Residual
As Repaired Value (ARV)
$262,500
Sale Costs
%
$15,750
Property Taxes
%
$1,538
Property Insurance
%
$330
Interest Carry - Purchase Loan Funding
$6,300
Interest Carry - Rehab Loan Funding
$1,641
Net Exit Price
$236,942
Cash Investment
$39,825
Loan payoff
$157,500
Estimated Profit
$39,617
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.