243071

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
%
%
%
%

$65,366

Cash Investment

$73,793

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$260,550
Buyer's Premium
Purchase Closing Costs
$2,824
Loan Points
$5,471
Loan Closing Costs
$4,961
Total Acquisition Cost
$273,806
Initial Loan Funding
$208,440
Cash Required to Close
$65,366
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,366

Loan Terms
Initial Loan Funding
$208,440
Rehab Loan Funding
$65,100
Total Loan Commitment
$273,540
Points
$5,471
Loan Closing Costs
$4,961
Interest Carry
$13,791
Total Financing Cost
$24,223

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,824
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,824
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)
$1,146
Misc.
Total Loan Closing
$4,961

Residual
As Repaired Value (ARV)
$456,000
Sale Costs
%
$27,360
Property Taxes
%
$1,576
Property Insurance
%
$573
Interest Carry - Purchase Loan Funding
$10,943
Interest Carry - Rehab Loan Funding
$2,848
Net Exit Price
$412,699
Cash Investment
$65,366
Loan payoff
$273,540
Estimated Profit
$73,793
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.