301914

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
%
%
%
%

$78,680

Cash Investment

$90,475

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$317,830
Buyer's Premium
Purchase Closing Costs
$3,225
Loan Points
$6,675
Loan Closing Costs
$5,213
Total Acquisition Cost
$332,944
Initial Loan Funding
$254,264
Cash Required to Close
$78,680
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,680

Loan Terms
Initial Loan Funding
$254,264
Rehab Loan Funding
$79,500
Total Loan Commitment
$333,764
Points
$6,675
Loan Closing Costs
$5,213
Interest Carry
$16,827
Total Financing Cost
$28,716

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,225
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,225
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)
$1,398
Misc.
Total Loan Closing
$5,213

Residual
As Repaired Value (ARV)
$556,200
Sale Costs
%
$33,372
Property Taxes
%
$2,384
Property Insurance
%
$699
Interest Carry - Purchase Loan Funding
$13,349
Interest Carry - Rehab Loan Funding
$3,478
Net Exit Price
$502,918
Cash Investment
$78,680
Loan payoff
$333,764
Estimated Profit
$90,475
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.