250263

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
%
%
%
%

$72,262

Cash Investment

$80,818

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$288,980
Buyer's Premium
Purchase Closing Costs
$3,312
Loan Points
$6,068
Loan Closing Costs
$5,087
Total Acquisition Cost
$303,446
Initial Loan Funding
$231,184
Cash Required to Close
$72,262
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,262

Loan Terms
Initial Loan Funding
$231,184
Rehab Loan Funding
$72,200
Total Loan Commitment
$303,384
Points
$6,068
Loan Closing Costs
$5,087
Interest Carry
$15,296
Total Financing Cost
$26,450

Closing Costs
Deed/Transfer Tax - County
%
$289
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,023
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,312
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)
$1,272
Misc.
Total Loan Closing
$5,087

Residual
As Repaired Value (ARV)
$505,700
Sale Costs
%
$30,342
Property Taxes
%
$2,962
Property Insurance
%
$636
Interest Carry - Purchase Loan Funding
$12,137
Interest Carry - Rehab Loan Funding
$3,159
Net Exit Price
$456,464
Cash Investment
$72,262
Loan payoff
$303,384
Estimated Profit
$80,818
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.