252511

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
%
%
%
%

$68,583

Cash Investment

$78,027

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$274,390
Buyer's Premium
Purchase Closing Costs
$2,921
Loan Points
$5,762
Loan Closing Costs
$5,022
Total Acquisition Cost
$288,095
Initial Loan Funding
$219,512
Cash Required to Close
$68,583
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,583

Loan Terms
Initial Loan Funding
$219,512
Rehab Loan Funding
$68,600
Total Loan Commitment
$288,112
Points
$5,762
Loan Closing Costs
$5,022
Interest Carry
$14,526
Total Financing Cost
$25,310

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,921
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,921
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)
$1,207
Misc.
Total Loan Closing
$5,022

Residual
As Repaired Value (ARV)
$480,200
Sale Costs
%
$28,812
Property Taxes
%
$1,537
Property Insurance
%
$604
Interest Carry - Purchase Loan Funding
$11,524
Interest Carry - Rehab Loan Funding
$3,001
Net Exit Price
$434,722
Cash Investment
$68,583
Loan payoff
$288,112
Estimated Profit
$78,027
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.