249523

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
%
%
%
%

$75,594

Cash Investment

$85,476

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$304,560
Buyer's Premium
Purchase Closing Costs
$3,132
Loan Points
$6,395
Loan Closing Costs
$5,155
Total Acquisition Cost
$319,242
Initial Loan Funding
$243,648
Cash Required to Close
$75,594
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,594

Loan Terms
Initial Loan Funding
$243,648
Rehab Loan Funding
$76,100
Total Loan Commitment
$319,748
Points
$6,395
Loan Closing Costs
$5,155
Interest Carry
$16,121
Total Financing Cost
$27,671

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,132
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,132
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)
$1,340
Misc.
Total Loan Closing
$5,155

Residual
As Repaired Value (ARV)
$533,000
Sale Costs
%
$31,980
Property Taxes
%
$3,411
Property Insurance
%
$670
Interest Carry - Purchase Loan Funding
$12,792
Interest Carry - Rehab Loan Funding
$3,329
Net Exit Price
$480,818
Cash Investment
$75,594
Loan payoff
$319,748
Estimated Profit
$85,476
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.