302457

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
%
%
%
%

$55,871

Cash Investment

$57,705

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$213,270
Buyer's Premium
Purchase Closing Costs
$2,493
Loan Points
$4,478
Loan Closing Costs
$6,246
Total Acquisition Cost
$226,487
Initial Loan Funding
$170,616
Cash Required to Close
$55,871
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,871

Loan Terms
Initial Loan Funding
$170,616
Rehab Loan Funding
$53,300
Total Loan Commitment
$223,916
Points
$4,478
Loan Closing Costs
$6,246
Interest Carry
$11,289
Total Financing Cost
$22,014

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,493
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,493
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)
$2,431
Misc.
Total Loan Closing
$6,246

Residual
As Repaired Value (ARV)
$373,200
Sale Costs
%
$22,392
Property Taxes
%
$810
Property Insurance
%
$1,216
Interest Carry - Purchase Loan Funding
$8,957
Interest Carry - Rehab Loan Funding
$2,332
Net Exit Price
$337,493
Cash Investment
$55,871
Loan payoff
$223,916
Estimated Profit
$57,705
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.