250233

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
%
%
%
%

$58,822

Cash Investment

$64,047

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$232,390
Buyer's Premium
Purchase Closing Costs
$2,627
Loan Points
$4,880
Loan Closing Costs
$4,838
Total Acquisition Cost
$244,734
Initial Loan Funding
$185,912
Cash Required to Close
$58,822
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,822

Loan Terms
Initial Loan Funding
$185,912
Rehab Loan Funding
$58,100
Total Loan Commitment
$244,012
Points
$4,880
Loan Closing Costs
$4,838
Interest Carry
$12,302
Total Financing Cost
$22,020

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,627
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,627
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)
$1,023
Misc.
Total Loan Closing
$4,838

Residual
As Repaired Value (ARV)
$406,700
Sale Costs
%
$24,402
Property Taxes
%
$2,603
Property Insurance
%
$511
Interest Carry - Purchase Loan Funding
$9,760
Interest Carry - Rehab Loan Funding
$2,542
Net Exit Price
$366,882
Cash Investment
$58,822
Loan payoff
$244,012
Estimated Profit
$64,047
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.