248775

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
%
%
%
%

$91,875

Cash Investment

$106,148

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$374,610
Buyer's Premium
Purchase Closing Costs
$3,622
Loan Points
$7,868
Loan Closing Costs
$5,463
Total Acquisition Cost
$391,563
Initial Loan Funding
$299,688
Cash Required to Close
$91,875
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,875

Loan Terms
Initial Loan Funding
$299,688
Rehab Loan Funding
$93,700
Total Loan Commitment
$393,388
Points
$7,868
Loan Closing Costs
$5,463
Interest Carry
$19,833
Total Financing Cost
$33,164

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,622
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,622
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)
$1,648
Misc.
Total Loan Closing
$5,463

Residual
As Repaired Value (ARV)
$655,600
Sale Costs
%
$39,336
Property Taxes
%
$4,196
Property Insurance
%
$824
Interest Carry - Purchase Loan Funding
$15,734
Interest Carry - Rehab Loan Funding
$4,099
Net Exit Price
$591,411
Cash Investment
$91,875
Loan payoff
$393,388
Estimated Profit
$106,148
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.