252545

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
%
%
%
%

$69,164

Cash Investment

$77,281

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$276,890
Buyer's Premium
Purchase Closing Costs
$2,938
Loan Points
$5,814
Loan Closing Costs
$5,033
Total Acquisition Cost
$290,676
Initial Loan Funding
$221,512
Cash Required to Close
$69,164
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,164

Loan Terms
Initial Loan Funding
$221,512
Rehab Loan Funding
$69,200
Total Loan Commitment
$290,712
Points
$5,814
Loan Closing Costs
$5,033
Interest Carry
$14,657
Total Financing Cost
$25,504

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,938
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,938
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)
$1,218
Misc.
Total Loan Closing
$5,033

Residual
As Repaired Value (ARV)
$484,600
Sale Costs
%
$29,076
Property Taxes
%
$3,101
Property Insurance
%
$609
Interest Carry - Purchase Loan Funding
$11,629
Interest Carry - Rehab Loan Funding
$3,028
Net Exit Price
$437,157
Cash Investment
$69,164
Loan payoff
$290,712
Estimated Profit
$77,281
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.