301875

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
%
%
%
%

$65,774

Cash Investment

$73,815

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$262,300
Buyer's Premium
Purchase Closing Costs
$2,836
Loan Points
$5,509
Loan Closing Costs
$4,969
Total Acquisition Cost
$275,614
Initial Loan Funding
$209,840
Cash Required to Close
$65,774
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,774

Loan Terms
Initial Loan Funding
$209,840
Rehab Loan Funding
$65,600
Total Loan Commitment
$275,440
Points
$5,509
Loan Closing Costs
$4,969
Interest Carry
$13,887
Total Financing Cost
$24,365

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,836
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,836
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)
$1,154
Misc.
Total Loan Closing
$4,969

Residual
As Repaired Value (ARV)
$459,000
Sale Costs
%
$27,540
Property Taxes
%
$1,967
Property Insurance
%
$577
Interest Carry - Purchase Loan Funding
$11,017
Interest Carry - Rehab Loan Funding
$2,870
Net Exit Price
$415,029
Cash Investment
$65,774
Loan payoff
$275,440
Estimated Profit
$73,815
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.