250758

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
%
%
%
%

$65,991

Cash Investment

$72,559

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$259,110
Buyer's Premium
Purchase Closing Costs
$3,772
Loan Points
$5,442
Loan Closing Costs
$4,955
Total Acquisition Cost
$273,279
Initial Loan Funding
$207,288
Cash Required to Close
$65,991
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,991

Loan Terms
Initial Loan Funding
$207,288
Rehab Loan Funding
$64,800
Total Loan Commitment
$272,088
Points
$5,442
Loan Closing Costs
$4,955
Interest Carry
$13,718
Total Financing Cost
$24,114

Closing Costs
Deed/Transfer Tax - County
%
$959
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,814
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,772
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)
$1,140
Misc.
Total Loan Closing
$4,955

Residual
As Repaired Value (ARV)
$453,400
Sale Costs
%
$27,204
Property Taxes
%
$1,270
Property Insurance
%
$570
Interest Carry - Purchase Loan Funding
$10,883
Interest Carry - Rehab Loan Funding
$2,835
Net Exit Price
$410,639
Cash Investment
$65,991
Loan payoff
$272,088
Estimated Profit
$72,559
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.