253350

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
%
%
%
%

$58,766

Cash Investment

$64,037

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$232,150
Buyer's Premium
Purchase Closing Costs
$2,625
Loan Points
$4,874
Loan Closing Costs
$4,836
Total Acquisition Cost
$244,486
Initial Loan Funding
$185,720
Cash Required to Close
$58,766
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,766

Loan Terms
Initial Loan Funding
$185,720
Rehab Loan Funding
$58,000
Total Loan Commitment
$243,720
Points
$4,874
Loan Closing Costs
$4,836
Interest Carry
$12,288
Total Financing Cost
$21,999

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,625
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,625
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)
$1,021
Misc.
Total Loan Closing
$4,836

Residual
As Repaired Value (ARV)
$406,300
Sale Costs
%
$24,378
Property Taxes
%
$2,600
Property Insurance
%
$511
Interest Carry - Purchase Loan Funding
$9,750
Interest Carry - Rehab Loan Funding
$2,538
Net Exit Price
$366,523
Cash Investment
$58,766
Loan payoff
$243,720
Estimated Profit
$64,037
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.