302273

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
%
%
%
%

$49,048

Cash Investment

$51,575

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$190,330
Buyer's Premium
Purchase Closing Costs
$2,332
Loan Points
$3,997
Loan Closing Costs
$4,652
Total Acquisition Cost
$201,312
Initial Loan Funding
$152,264
Cash Required to Close
$49,048
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,048

Loan Terms
Initial Loan Funding
$152,264
Rehab Loan Funding
$47,600
Total Loan Commitment
$199,864
Points
$3,997
Loan Closing Costs
$4,652
Interest Carry
$10,076
Total Financing Cost
$18,726

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,332
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,332
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)
$837
Misc.
Total Loan Closing
$4,652

Residual
As Repaired Value (ARV)
$333,100
Sale Costs
%
$19,986
Property Taxes
%
$2,132
Property Insurance
%
$419
Interest Carry - Purchase Loan Funding
$7,994
Interest Carry - Rehab Loan Funding
$2,083
Net Exit Price
$300,487
Cash Investment
$49,048
Loan payoff
$199,864
Estimated Profit
$51,575
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.