249435

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
%
%
%
%

$78,859

Cash Investment

$89,568

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$318,600
Buyer's Premium
Purchase Closing Costs
$3,230
Loan Points
$6,692
Loan Closing Costs
$5,217
Total Acquisition Cost
$333,739
Initial Loan Funding
$254,880
Cash Required to Close
$78,859
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,859

Loan Terms
Initial Loan Funding
$254,880
Rehab Loan Funding
$79,700
Total Loan Commitment
$334,580
Points
$6,692
Loan Closing Costs
$5,217
Interest Carry
$16,868
Total Financing Cost
$28,777

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,230
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,230
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)
$1,402
Misc.
Total Loan Closing
$5,217

Residual
As Repaired Value (ARV)
$557,600
Sale Costs
%
$33,456
Property Taxes
%
$3,568
Property Insurance
%
$701
Interest Carry - Purchase Loan Funding
$13,381
Interest Carry - Rehab Loan Funding
$3,487
Net Exit Price
$503,007
Cash Investment
$78,859
Loan payoff
$334,580
Estimated Profit
$89,568
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.