301862

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
%
%
%
%

$64,094

Cash Investment

$71,688

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$255,070
Buyer's Premium
Purchase Closing Costs
$2,785
Loan Points
$5,357
Loan Closing Costs
$4,937
Total Acquisition Cost
$268,150
Initial Loan Funding
$204,056
Cash Required to Close
$64,094
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,094

Loan Terms
Initial Loan Funding
$204,056
Rehab Loan Funding
$63,800
Total Loan Commitment
$267,856
Points
$5,357
Loan Closing Costs
$4,937
Interest Carry
$13,504
Total Financing Cost
$23,799

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,785
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,785
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)
$1,122
Misc.
Total Loan Closing
$4,937

Residual
As Repaired Value (ARV)
$446,400
Sale Costs
%
$26,784
Property Taxes
%
$1,913
Property Insurance
%
$561
Interest Carry - Purchase Loan Funding
$10,713
Interest Carry - Rehab Loan Funding
$2,791
Net Exit Price
$403,638
Cash Investment
$64,094
Loan payoff
$267,856
Estimated Profit
$71,688
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.