267725

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
%
%
%
%

$56,616

Cash Investment

$58,647

Profit

104%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$216,380
Buyer's Premium
Purchase Closing Costs
$2,515
Loan Points
$4,544
Loan Closing Costs
$6,282
Total Acquisition Cost
$229,720
Initial Loan Funding
$173,104
Cash Required to Close
$56,616
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,616

Loan Terms
Initial Loan Funding
$173,104
Rehab Loan Funding
$54,100
Total Loan Commitment
$227,204
Points
$4,544
Loan Closing Costs
$6,282
Interest Carry
$11,455
Total Financing Cost
$22,281

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,515
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,515
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)
$2,467
Misc.
Total Loan Closing
$6,282

Residual
As Repaired Value (ARV)
$378,700
Sale Costs
%
$22,722
Property Taxes
%
$822
Property Insurance
%
$1,233
Interest Carry - Purchase Loan Funding
$9,088
Interest Carry - Rehab Loan Funding
$2,367
Net Exit Price
$342,468
Cash Investment
$56,616
Loan payoff
$227,204
Estimated Profit
$58,647
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.