301792

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
%
%
%
%

$68,416

Cash Investment

$77,273

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$273,670
Buyer's Premium
Purchase Closing Costs
$2,916
Loan Points
$5,747
Loan Closing Costs
$5,019
Total Acquisition Cost
$287,352
Initial Loan Funding
$218,936
Cash Required to Close
$68,416
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,416

Loan Terms
Initial Loan Funding
$218,936
Rehab Loan Funding
$68,400
Total Loan Commitment
$287,336
Points
$5,747
Loan Closing Costs
$5,019
Interest Carry
$14,487
Total Financing Cost
$25,253

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,916
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,916
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)
$1,204
Misc.
Total Loan Closing
$5,019

Residual
As Repaired Value (ARV)
$478,900
Sale Costs
%
$28,734
Property Taxes
%
$2,053
Property Insurance
%
$602
Interest Carry - Purchase Loan Funding
$11,494
Interest Carry - Rehab Loan Funding
$2,993
Net Exit Price
$433,025
Cash Investment
$68,416
Loan payoff
$287,336
Estimated Profit
$77,273
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.