253446

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
%
%
%
%

$79,817

Cash Investment

$90,448

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$321,350
Buyer's Premium
Purchase Closing Costs
$3,571
Loan Points
$6,748
Loan Closing Costs
$5,229
Total Acquisition Cost
$336,897
Initial Loan Funding
$257,080
Cash Required to Close
$79,817
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,817

Loan Terms
Initial Loan Funding
$257,080
Rehab Loan Funding
$80,300
Total Loan Commitment
$337,380
Points
$6,748
Loan Closing Costs
$5,229
Interest Carry
$17,010
Total Financing Cost
$28,986

Closing Costs
Deed/Transfer Tax - County
%
$321
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,249
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,571
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)
$1,414
Misc.
Total Loan Closing
$5,229

Residual
As Repaired Value (ARV)
$562,400
Sale Costs
%
$33,744
Property Taxes
%
$3,294
Property Insurance
%
$707
Interest Carry - Purchase Loan Funding
$13,497
Interest Carry - Rehab Loan Funding
$3,513
Net Exit Price
$507,645
Cash Investment
$79,817
Loan payoff
$337,380
Estimated Profit
$90,448
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.