302571

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
%
%
%
%

$53,821

Cash Investment

$55,145

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$204,700
Buyer's Premium
Purchase Closing Costs
$2,433
Loan Points
$4,299
Loan Closing Costs
$6,149
Total Acquisition Cost
$217,581
Initial Loan Funding
$163,760
Cash Required to Close
$53,821
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,821

Loan Terms
Initial Loan Funding
$163,760
Rehab Loan Funding
$51,200
Total Loan Commitment
$214,960
Points
$4,299
Loan Closing Costs
$6,149
Interest Carry
$10,837
Total Financing Cost
$21,285

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,433
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,433
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)
$2,334
Misc.
Total Loan Closing
$6,149

Residual
As Repaired Value (ARV)
$358,200
Sale Costs
%
$21,492
Property Taxes
%
$778
Property Insurance
%
$1,167
Interest Carry - Purchase Loan Funding
$8,597
Interest Carry - Rehab Loan Funding
$2,240
Net Exit Price
$323,926
Cash Investment
$53,821
Loan payoff
$214,960
Estimated Profit
$55,145
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.