301881

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
%
%
%
%

$65,847

Cash Investment

$73,938

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$262,610
Buyer's Premium
Purchase Closing Costs
$2,838
Loan Points
$5,516
Loan Closing Costs
$4,970
Total Acquisition Cost
$275,935
Initial Loan Funding
$210,088
Cash Required to Close
$65,847
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,847

Loan Terms
Initial Loan Funding
$210,088
Rehab Loan Funding
$65,700
Total Loan Commitment
$275,788
Points
$5,516
Loan Closing Costs
$4,970
Interest Carry
$13,904
Total Financing Cost
$24,390

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,838
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,838
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)
$1,155
Misc.
Total Loan Closing
$4,970

Residual
As Repaired Value (ARV)
$459,600
Sale Costs
%
$27,576
Property Taxes
%
$1,970
Property Insurance
%
$578
Interest Carry - Purchase Loan Funding
$11,030
Interest Carry - Rehab Loan Funding
$2,874
Net Exit Price
$415,573
Cash Investment
$65,847
Loan payoff
$275,788
Estimated Profit
$73,938
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.