249512

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
%
%
%
%

$58,571

Cash Investment

$63,750

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$231,310
Buyer's Premium
Purchase Closing Costs
$2,619
Loan Points
$4,857
Loan Closing Costs
$4,833
Total Acquisition Cost
$243,619
Initial Loan Funding
$185,048
Cash Required to Close
$58,571
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,571

Loan Terms
Initial Loan Funding
$185,048
Rehab Loan Funding
$57,800
Total Loan Commitment
$242,848
Points
$4,857
Loan Closing Costs
$4,833
Interest Carry
$12,244
Total Financing Cost
$21,933

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,619
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,619
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)
$1,018
Misc.
Total Loan Closing
$4,833

Residual
As Repaired Value (ARV)
$404,800
Sale Costs
%
$24,288
Property Taxes
%
$2,591
Property Insurance
%
$509
Interest Carry - Purchase Loan Funding
$9,715
Interest Carry - Rehab Loan Funding
$2,529
Net Exit Price
$365,169
Cash Investment
$58,571
Loan payoff
$242,848
Estimated Profit
$63,750
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.