248409

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
%
%
%
%

$68,370

Cash Investment

$76,195

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$273,470
Buyer's Premium
Purchase Closing Costs
$2,914
Loan Points
$5,744
Loan Closing Costs
$5,018
Total Acquisition Cost
$287,146
Initial Loan Funding
$218,776
Cash Required to Close
$68,370
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,370

Loan Terms
Initial Loan Funding
$218,776
Rehab Loan Funding
$68,400
Total Loan Commitment
$287,176
Points
$5,744
Loan Closing Costs
$5,018
Interest Carry
$14,478
Total Financing Cost
$25,240

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,914
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)
$1,203
Misc.
Total Loan Closing
$5,018

Residual
As Repaired Value (ARV)
$478,600
Sale Costs
%
$28,716
Property Taxes
%
$3,063
Property Insurance
%
$602
Interest Carry - Purchase Loan Funding
$11,486
Interest Carry - Rehab Loan Funding
$2,993
Net Exit Price
$431,741
Cash Investment
$68,370
Loan payoff
$287,176
Estimated Profit
$76,195
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.