249039

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
%
%
%
%

$80,616

Cash Investment

$91,864

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$326,170
Buyer's Premium
Purchase Closing Costs
$3,283
Loan Points
$6,849
Loan Closing Costs
$5,250
Total Acquisition Cost
$341,552
Initial Loan Funding
$260,936
Cash Required to Close
$80,616
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,616

Loan Terms
Initial Loan Funding
$260,936
Rehab Loan Funding
$81,500
Total Loan Commitment
$342,436
Points
$6,849
Loan Closing Costs
$5,250
Interest Carry
$17,265
Total Financing Cost
$29,364

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,283
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,283
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)
$1,435
Misc.
Total Loan Closing
$5,250

Residual
As Repaired Value (ARV)
$570,800
Sale Costs
%
$34,248
Property Taxes
%
$3,653
Property Insurance
%
$718
Interest Carry - Purchase Loan Funding
$13,699
Interest Carry - Rehab Loan Funding
$3,566
Net Exit Price
$514,917
Cash Investment
$80,616
Loan payoff
$342,436
Estimated Profit
$91,864
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.