250258

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
%
%
%
%

$70,975

Cash Investment

$79,154

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$283,460
Buyer's Premium
Purchase Closing Costs
$3,268
Loan Points
$5,953
Loan Closing Costs
$5,062
Total Acquisition Cost
$297,743
Initial Loan Funding
$226,768
Cash Required to Close
$70,975
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,975

Loan Terms
Initial Loan Funding
$226,768
Rehab Loan Funding
$70,900
Total Loan Commitment
$297,668
Points
$5,953
Loan Closing Costs
$5,062
Interest Carry
$15,007
Total Financing Cost
$26,023

Closing Costs
Deed/Transfer Tax - County
%
$283
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,984
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,268
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)
$1,247
Misc.
Total Loan Closing
$5,062

Residual
As Repaired Value (ARV)
$496,100
Sale Costs
%
$29,766
Property Taxes
%
$2,905
Property Insurance
%
$624
Interest Carry - Purchase Loan Funding
$11,905
Interest Carry - Rehab Loan Funding
$3,102
Net Exit Price
$447,798
Cash Investment
$70,975
Loan payoff
$297,668
Estimated Profit
$79,154
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.