460740

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
%
%
%
%

$63,833

Cash Investment

$71,818

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$253,950
Buyer's Premium
Purchase Closing Costs
$2,778
Loan Points
$5,333
Loan Closing Costs
$4,932
Total Acquisition Cost
$266,993
Initial Loan Funding
$203,160
Cash Required to Close
$63,833
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,833

Loan Terms
Initial Loan Funding
$203,160
Rehab Loan Funding
$63,500
Total Loan Commitment
$266,660
Points
$5,333
Loan Closing Costs
$4,932
Interest Carry
$13,444
Total Financing Cost
$23,710

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,778
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,778
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)
$1,117
Misc.
Total Loan Closing
$4,932

Residual
As Repaired Value (ARV)
$444,400
Sale Costs
%
$26,664
Property Taxes
%
$1,422
Property Insurance
%
$559
Interest Carry - Purchase Loan Funding
$10,666
Interest Carry - Rehab Loan Funding
$2,778
Net Exit Price
$402,311
Cash Investment
$63,833
Loan payoff
$266,660
Estimated Profit
$71,818
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.