252149

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
%
%
%
%

$85,146

Cash Investment

$97,602

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$345,660
Buyer's Premium
Purchase Closing Costs
$3,420
Loan Points
$7,259
Loan Closing Costs
$5,336
Total Acquisition Cost
$361,674
Initial Loan Funding
$276,528
Cash Required to Close
$85,146
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,146

Loan Terms
Initial Loan Funding
$276,528
Rehab Loan Funding
$86,400
Total Loan Commitment
$362,928
Points
$7,259
Loan Closing Costs
$5,336
Interest Carry
$18,298
Total Financing Cost
$30,892

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,420
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,420
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)
$1,521
Misc.
Total Loan Closing
$5,336

Residual
As Repaired Value (ARV)
$604,900
Sale Costs
%
$36,294
Property Taxes
%
$3,871
Property Insurance
%
$760
Interest Carry - Purchase Loan Funding
$14,518
Interest Carry - Rehab Loan Funding
$3,780
Net Exit Price
$545,676
Cash Investment
$85,146
Loan payoff
$362,928
Estimated Profit
$97,602
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.