301901

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
%
%
%
%

$64,221

Cash Investment

$71,834

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$255,620
Buyer's Premium
Purchase Closing Costs
$2,789
Loan Points
$5,368
Loan Closing Costs
$4,940
Total Acquisition Cost
$268,717
Initial Loan Funding
$204,496
Cash Required to Close
$64,221
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,221

Loan Terms
Initial Loan Funding
$204,496
Rehab Loan Funding
$63,900
Total Loan Commitment
$268,396
Points
$5,368
Loan Closing Costs
$4,940
Interest Carry
$13,532
Total Financing Cost
$23,839

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,789
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,789
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)
$1,125
Misc.
Total Loan Closing
$4,940

Residual
As Repaired Value (ARV)
$447,300
Sale Costs
%
$26,838
Property Taxes
%
$1,917
Property Insurance
%
$562
Interest Carry - Purchase Loan Funding
$10,736
Interest Carry - Rehab Loan Funding
$2,796
Net Exit Price
$404,451
Cash Investment
$64,221
Loan payoff
$268,396
Estimated Profit
$71,834
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.