301824

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
%
%
%
%

$63,484

Cash Investment

$70,936

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$252,450
Buyer's Premium
Purchase Closing Costs
$2,767
Loan Points
$5,301
Loan Closing Costs
$4,926
Total Acquisition Cost
$265,444
Initial Loan Funding
$201,960
Cash Required to Close
$63,484
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,484

Loan Terms
Initial Loan Funding
$201,960
Rehab Loan Funding
$63,100
Total Loan Commitment
$265,060
Points
$5,301
Loan Closing Costs
$4,926
Interest Carry
$13,364
Total Financing Cost
$23,591

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,767
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,767
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)
$1,111
Misc.
Total Loan Closing
$4,926

Residual
As Repaired Value (ARV)
$441,800
Sale Costs
%
$26,508
Property Taxes
%
$1,893
Property Insurance
%
$555
Interest Carry - Purchase Loan Funding
$10,603
Interest Carry - Rehab Loan Funding
$2,761
Net Exit Price
$399,480
Cash Investment
$63,484
Loan payoff
$265,060
Estimated Profit
$70,936
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.