248654

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
%
%
%
%

$72,351

Cash Investment

$81,273

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$290,600
Buyer's Premium
Purchase Closing Costs
$3,034
Loan Points
$6,104
Loan Closing Costs
$5,094
Total Acquisition Cost
$304,831
Initial Loan Funding
$232,480
Cash Required to Close
$72,351
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,351

Loan Terms
Initial Loan Funding
$232,480
Rehab Loan Funding
$72,700
Total Loan Commitment
$305,180
Points
$6,104
Loan Closing Costs
$5,094
Interest Carry
$15,386
Total Financing Cost
$26,583

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,034
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,034
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)
$1,279
Misc.
Total Loan Closing
$5,094

Residual
As Repaired Value (ARV)
$508,600
Sale Costs
%
$30,516
Property Taxes
%
$3,255
Property Insurance
%
$639
Interest Carry - Purchase Loan Funding
$12,205
Interest Carry - Rehab Loan Funding
$3,181
Net Exit Price
$458,804
Cash Investment
$72,351
Loan payoff
$305,180
Estimated Profit
$81,273
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.