248406

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
%
%
%
%

$74,691

Cash Investment

$84,254

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$300,670
Buyer's Premium
Purchase Closing Costs
$3,105
Loan Points
$6,315
Loan Closing Costs
$5,138
Total Acquisition Cost
$315,227
Initial Loan Funding
$240,536
Cash Required to Close
$74,691
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,691

Loan Terms
Initial Loan Funding
$240,536
Rehab Loan Funding
$75,200
Total Loan Commitment
$315,736
Points
$6,315
Loan Closing Costs
$5,138
Interest Carry
$15,918
Total Financing Cost
$27,371

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,105
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,105
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)
$1,323
Misc.
Total Loan Closing
$5,138

Residual
As Repaired Value (ARV)
$526,200
Sale Costs
%
$31,572
Property Taxes
%
$3,368
Property Insurance
%
$661
Interest Carry - Purchase Loan Funding
$12,628
Interest Carry - Rehab Loan Funding
$3,290
Net Exit Price
$474,681
Cash Investment
$74,691
Loan payoff
$315,736
Estimated Profit
$84,254
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.