250021

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
%
%
%
%

$63,882

Cash Investment

$70,139

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$253,070
Buyer's Premium
Purchase Closing Costs
$3,025
Loan Points
$5,315
Loan Closing Costs
$4,929
Total Acquisition Cost
$266,338
Initial Loan Funding
$202,456
Cash Required to Close
$63,882
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,882

Loan Terms
Initial Loan Funding
$202,456
Rehab Loan Funding
$63,300
Total Loan Commitment
$265,756
Points
$5,315
Loan Closing Costs
$4,929
Interest Carry
$13,398
Total Financing Cost
$23,642

Closing Costs
Deed/Transfer Tax - County
%
$253
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,771
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,025
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)
$1,114
Misc.
Total Loan Closing
$4,929

Residual
As Repaired Value (ARV)
$442,900
Sale Costs
%
$26,574
Property Taxes
%
$2,594
Property Insurance
%
$557
Interest Carry - Purchase Loan Funding
$10,629
Interest Carry - Rehab Loan Funding
$2,769
Net Exit Price
$399,777
Cash Investment
$63,882
Loan payoff
$265,756
Estimated Profit
$70,139
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.