459169

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
%
%
%
%

$75,076

Cash Investment

$82,773

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$296,710
Buyer's Premium
Purchase Closing Costs
$4,382
Loan Points
$6,231
Loan Closing Costs
$5,121
Total Acquisition Cost
$312,444
Initial Loan Funding
$237,368
Cash Required to Close
$75,076
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,076

Loan Terms
Initial Loan Funding
$237,368
Rehab Loan Funding
$74,200
Total Loan Commitment
$311,568
Points
$6,231
Loan Closing Costs
$5,121
Interest Carry
$15,708
Total Financing Cost
$27,060

Closing Costs
Deed/Transfer Tax - County
%
$1,306
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,077
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,382
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)
$1,306
Misc.
Total Loan Closing
$5,121

Residual
As Repaired Value (ARV)
$519,200
Sale Costs
%
$31,152
Property Taxes
%
$2,270
Property Insurance
%
$653
Interest Carry - Purchase Loan Funding
$12,462
Interest Carry - Rehab Loan Funding
$3,246
Net Exit Price
$469,417
Cash Investment
$75,076
Loan payoff
$311,568
Estimated Profit
$82,773
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.