252800

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
%
%
%
%

$65,315

Cash Investment

$71,952

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$259,210
Buyer's Premium
Purchase Closing Costs
$3,074
Loan Points
$5,443
Loan Closing Costs
$4,956
Total Acquisition Cost
$272,683
Initial Loan Funding
$207,368
Cash Required to Close
$65,315
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,315

Loan Terms
Initial Loan Funding
$207,368
Rehab Loan Funding
$64,800
Total Loan Commitment
$272,168
Points
$5,443
Loan Closing Costs
$4,956
Interest Carry
$13,722
Total Financing Cost
$24,121

Closing Costs
Deed/Transfer Tax - County
%
$259
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,814
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,074
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)
$1,141
Misc.
Total Loan Closing
$4,956

Residual
As Repaired Value (ARV)
$453,600
Sale Costs
%
$27,216
Property Taxes
%
$2,657
Property Insurance
%
$570
Interest Carry - Purchase Loan Funding
$10,887
Interest Carry - Rehab Loan Funding
$2,835
Net Exit Price
$409,435
Cash Investment
$65,315
Loan payoff
$272,168
Estimated Profit
$71,952
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.