249406

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
%
%
%
%

$65,897

Cash Investment

$73,104

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$262,830
Buyer's Premium
Purchase Closing Costs
$2,840
Loan Points
$5,519
Loan Closing Costs
$4,971
Total Acquisition Cost
$276,161
Initial Loan Funding
$210,264
Cash Required to Close
$65,897
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,897

Loan Terms
Initial Loan Funding
$210,264
Rehab Loan Funding
$65,700
Total Loan Commitment
$275,964
Points
$5,519
Loan Closing Costs
$4,971
Interest Carry
$13,913
Total Financing Cost
$24,404

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,840
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,840
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)
$1,156
Misc.
Total Loan Closing
$4,971

Residual
As Repaired Value (ARV)
$460,000
Sale Costs
%
$27,600
Property Taxes
%
$2,944
Property Insurance
%
$578
Interest Carry - Purchase Loan Funding
$11,039
Interest Carry - Rehab Loan Funding
$2,874
Net Exit Price
$414,965
Cash Investment
$65,897
Loan payoff
$275,964
Estimated Profit
$73,104
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.