253267

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
%
%
%
%

$53,742

Cash Investment

$57,333

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$209,630
Buyer's Premium
Purchase Closing Costs
$2,677
Loan Points
$4,402
Loan Closing Costs
$4,737
Total Acquisition Cost
$221,446
Initial Loan Funding
$167,704
Cash Required to Close
$53,742
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,742

Loan Terms
Initial Loan Funding
$167,704
Rehab Loan Funding
$52,400
Total Loan Commitment
$220,104
Points
$4,402
Loan Closing Costs
$4,737
Interest Carry
$11,097
Total Financing Cost
$20,236

Closing Costs
Deed/Transfer Tax - County
%
$210
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,467
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,677
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)
$922
Misc.
Total Loan Closing
$4,737

Residual
As Repaired Value (ARV)
$366,900
Sale Costs
%
$22,014
Property Taxes
%
$2,149
Property Insurance
%
$461
Interest Carry - Purchase Loan Funding
$8,804
Interest Carry - Rehab Loan Funding
$2,293
Net Exit Price
$331,179
Cash Investment
$53,742
Loan payoff
$220,104
Estimated Profit
$57,333
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.