249173

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
%
%
%
%

$60,301

Cash Investment

$65,893

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$238,750
Buyer's Premium
Purchase Closing Costs
$2,671
Loan Points
$5,014
Loan Closing Costs
$4,866
Total Acquisition Cost
$251,301
Initial Loan Funding
$191,000
Cash Required to Close
$60,301
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,301

Loan Terms
Initial Loan Funding
$191,000
Rehab Loan Funding
$59,700
Total Loan Commitment
$250,700
Points
$5,014
Loan Closing Costs
$4,866
Interest Carry
$12,639
Total Financing Cost
$22,519

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,671
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,671
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)
$1,051
Misc.
Total Loan Closing
$4,866

Residual
As Repaired Value (ARV)
$417,800
Sale Costs
%
$25,068
Property Taxes
%
$2,674
Property Insurance
%
$525
Interest Carry - Purchase Loan Funding
$10,028
Interest Carry - Rehab Loan Funding
$2,612
Net Exit Price
$376,893
Cash Investment
$60,301
Loan payoff
$250,700
Estimated Profit
$65,893
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.