459260

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
%
%
%
%

$60,924

Cash Investment

$65,281

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost

Purchase Price
$237,350
Buyer's Premium
Purchase Closing Costs
$3,611
Loan Points
$4,984
Loan Closing Costs
$4,859
Total Acquisition Cost
$250,804
Initial Loan Funding
$189,880
Cash Required to Close
$60,924
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,924

Loan Terms

Initial Loan Funding
$189,880
Rehab Loan Funding
$59,300
Total Loan Commitment
$249,180
Points
$4,984
Loan Closing Costs
$4,859
Interest Carry
$12,563
Total Financing Cost
$22,406

Closing Costs

Deed/Transfer Tax - County
%
$949
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,661
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,611
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)
$1,044
Misc.
Total Loan Closing
$4,859

Residual

As Repaired Value (ARV)
$415,400
Sale Costs
%
$24,924
Property Taxes
%
$2,006
Property Insurance
%
$522
Interest Carry - Purchase Loan Funding
$9,969
Interest Carry - Rehab Loan Funding
$2,594
Net Exit Price
$375,385
Cash Investment
$60,924
Loan payoff
$249,180
Estimated Profit
$65,281
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.