252487

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
%
%
%
%

$80,766

Cash Investment

$91,993

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$326,810
Buyer's Premium
Purchase Closing Costs
$3,288
Loan Points
$6,863
Loan Closing Costs
$5,253
Total Acquisition Cost
$342,214
Initial Loan Funding
$261,448
Cash Required to Close
$80,766
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,766

Loan Terms
Initial Loan Funding
$261,448
Rehab Loan Funding
$81,700
Total Loan Commitment
$343,148
Points
$6,863
Loan Closing Costs
$5,253
Interest Carry
$17,300
Total Financing Cost
$29,416

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,288
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,288
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)
$1,438
Misc.
Total Loan Closing
$5,253

Residual
As Repaired Value (ARV)
$571,900
Sale Costs
%
$34,314
Property Taxes
%
$3,660
Property Insurance
%
$719
Interest Carry - Purchase Loan Funding
$13,726
Interest Carry - Rehab Loan Funding
$3,574
Net Exit Price
$515,906
Cash Investment
$80,766
Loan payoff
$343,148
Estimated Profit
$91,993
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.