459206

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
%
%
%
%

$89,253

Cash Investment

$95,970

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$348,340
Buyer's Premium
Purchase Closing Costs
$6,922
Loan Points
$7,315
Loan Closing Costs
$5,348
Total Acquisition Cost
$367,925
Initial Loan Funding
$278,672
Cash Required to Close
$89,253
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,253

Loan Terms
Initial Loan Funding
$278,672
Rehab Loan Funding
$87,100
Total Loan Commitment
$365,772
Points
$7,315
Loan Closing Costs
$5,348
Interest Carry
$18,441
Total Financing Cost
$31,104

Closing Costs
Deed/Transfer Tax - County
%
$3,483
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,438
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,922
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)
$1,533
Misc.
Total Loan Closing
$5,348

Residual
As Repaired Value (ARV)
$609,600
Sale Costs
%
$36,576
Property Taxes
%
$2,822
Property Insurance
%
$766
Interest Carry - Purchase Loan Funding
$14,630
Interest Carry - Rehab Loan Funding
$3,811
Net Exit Price
$550,995
Cash Investment
$89,253
Loan payoff
$365,772
Estimated Profit
$95,970
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.