253183

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
%
%
%
%

$66,597

Cash Investment

$73,375

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$261,680
Buyer's Premium
Purchase Closing Costs
$3,800
Loan Points
$5,495
Loan Closing Costs
$4,966
Total Acquisition Cost
$275,941
Initial Loan Funding
$209,344
Cash Required to Close
$66,597
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,597

Loan Terms
Initial Loan Funding
$209,344
Rehab Loan Funding
$65,400
Total Loan Commitment
$274,744
Points
$5,495
Loan Closing Costs
$4,966
Interest Carry
$13,852
Total Financing Cost
$24,313

Closing Costs
Deed/Transfer Tax - County
%
$968
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,832
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,800
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)
$1,151
Misc.
Total Loan Closing
$4,966

Residual
As Repaired Value (ARV)
$457,900
Sale Costs
%
$27,474
Property Taxes
%
$1,282
Property Insurance
%
$576
Interest Carry - Purchase Loan Funding
$10,991
Interest Carry - Rehab Loan Funding
$2,861
Net Exit Price
$414,716
Cash Investment
$66,597
Loan payoff
$274,744
Estimated Profit
$73,375
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.