252784

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
%
%
%
%

$67,479

Cash Investment

$75,108

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$269,640
Buyer's Premium
Purchase Closing Costs
$2,887
Loan Points
$5,662
Loan Closing Costs
$5,001
Total Acquisition Cost
$283,191
Initial Loan Funding
$215,712
Cash Required to Close
$67,479
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,479

Loan Terms
Initial Loan Funding
$215,712
Rehab Loan Funding
$67,400
Total Loan Commitment
$283,112
Points
$5,662
Loan Closing Costs
$5,001
Interest Carry
$14,274
Total Financing Cost
$24,937

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,887
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,887
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)
$1,186
Misc.
Total Loan Closing
$5,001

Residual
As Repaired Value (ARV)
$471,900
Sale Costs
%
$28,314
Property Taxes
%
$3,020
Property Insurance
%
$593
Interest Carry - Purchase Loan Funding
$11,325
Interest Carry - Rehab Loan Funding
$2,949
Net Exit Price
$425,699
Cash Investment
$67,479
Loan payoff
$283,112
Estimated Profit
$75,108
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.