248248

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
%
%
%
%

$62,645

Cash Investment

$68,946

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$248,840
Buyer's Premium
Purchase Closing Costs
$2,742
Loan Points
$5,225
Loan Closing Costs
$4,910
Total Acquisition Cost
$261,717
Initial Loan Funding
$199,072
Cash Required to Close
$62,645
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,645

Loan Terms
Initial Loan Funding
$199,072
Rehab Loan Funding
$62,200
Total Loan Commitment
$261,272
Points
$5,225
Loan Closing Costs
$4,910
Interest Carry
$13,173
Total Financing Cost
$23,308

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,742
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,742
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)
$1,095
Misc.
Total Loan Closing
$4,910

Residual
As Repaired Value (ARV)
$435,500
Sale Costs
%
$26,130
Property Taxes
%
$2,787
Property Insurance
%
$547
Interest Carry - Purchase Loan Funding
$10,451
Interest Carry - Rehab Loan Funding
$2,721
Net Exit Price
$392,863
Cash Investment
$62,645
Loan payoff
$261,272
Estimated Profit
$68,946
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.