302258

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
%
%
%
%

$50,603

Cash Investment

$52,390

Profit

104%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$193,690
Buyer's Premium
Purchase Closing Costs
$3,131
Loan Points
$4,067
Loan Closing Costs
$4,667
Total Acquisition Cost
$205,555
Initial Loan Funding
$154,952
Cash Required to Close
$50,603
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,603

Loan Terms
Initial Loan Funding
$154,952
Rehab Loan Funding
$48,400
Total Loan Commitment
$203,352
Points
$4,067
Loan Closing Costs
$4,667
Interest Carry
$10,252
Total Financing Cost
$18,987

Closing Costs
Deed/Transfer Tax - County
%
$775
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,356
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,131
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)
$852
Misc.
Total Loan Closing
$4,667

Residual
As Repaired Value (ARV)
$339,000
Sale Costs
%
$20,340
Property Taxes
%
$1,637
Property Insurance
%
$426
Interest Carry - Purchase Loan Funding
$8,135
Interest Carry - Rehab Loan Funding
$2,118
Net Exit Price
$306,345
Cash Investment
$50,603
Loan payoff
$203,352
Estimated Profit
$52,390
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.