302473

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
%
%
%
%

$53,477

Cash Investment

$54,774

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$203,270
Buyer's Premium
Purchase Closing Costs
$2,423
Loan Points
$4,268
Loan Closing Costs
$6,132
Total Acquisition Cost
$216,093
Initial Loan Funding
$162,616
Cash Required to Close
$53,477
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,477

Loan Terms
Initial Loan Funding
$162,616
Rehab Loan Funding
$50,800
Total Loan Commitment
$213,416
Points
$4,268
Loan Closing Costs
$6,132
Interest Carry
$10,760
Total Financing Cost
$21,160

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,423
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,423
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)
$2,317
Misc.
Total Loan Closing
$6,132

Residual
As Repaired Value (ARV)
$355,700
Sale Costs
%
$21,342
Property Taxes
%
$772
Property Insurance
%
$1,159
Interest Carry - Purchase Loan Funding
$8,537
Interest Carry - Rehab Loan Funding
$2,223
Net Exit Price
$321,667
Cash Investment
$53,477
Loan payoff
$213,416
Estimated Profit
$54,774
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.