251333

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
%
%
%
%

$88,065

Cash Investment

$100,816

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$356,680
Buyer's Premium
Purchase Closing Costs
$3,853
Loan Points
$7,491
Loan Closing Costs
$5,384
Total Acquisition Cost
$373,409
Initial Loan Funding
$285,344
Cash Required to Close
$88,065
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,065

Loan Terms
Initial Loan Funding
$285,344
Rehab Loan Funding
$89,200
Total Loan Commitment
$374,544
Points
$7,491
Loan Closing Costs
$5,384
Interest Carry
$18,883
Total Financing Cost
$31,758

Closing Costs
Deed/Transfer Tax - County
%
$357
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,497
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,853
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)
$1,569
Misc.
Total Loan Closing
$5,384

Residual
As Repaired Value (ARV)
$624,200
Sale Costs
%
$37,452
Property Taxes
%
$3,656
Property Insurance
%
$785
Interest Carry - Purchase Loan Funding
$14,981
Interest Carry - Rehab Loan Funding
$3,903
Net Exit Price
$563,424
Cash Investment
$88,065
Loan payoff
$374,544
Estimated Profit
$100,816
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.