250666

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
%
%
%
%

$79,469

Cash Investment

$92,205

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$321,230
Buyer's Premium
Purchase Closing Costs
$3,249
Loan Points
$6,746
Loan Closing Costs
$5,228
Total Acquisition Cost
$336,453
Initial Loan Funding
$256,984
Cash Required to Close
$79,469
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,469

Loan Terms
Initial Loan Funding
$256,984
Rehab Loan Funding
$80,300
Total Loan Commitment
$337,284
Points
$6,746
Loan Closing Costs
$5,228
Interest Carry
$17,005
Total Financing Cost
$28,979

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,249
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,249
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)
$1,413
Misc.
Total Loan Closing
$5,228

Residual
As Repaired Value (ARV)
$562,200
Sale Costs
%
$33,732
Property Taxes
%
$1,799
Property Insurance
%
$707
Interest Carry - Purchase Loan Funding
$13,492
Interest Carry - Rehab Loan Funding
$3,513
Net Exit Price
$508,958
Cash Investment
$79,469
Loan payoff
$337,284
Estimated Profit
$92,205
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.