461162

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
%
%
%
%

$66,038

Cash Investment

$72,454

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$261,410
Buyer's Premium
Purchase Closing Costs
$3,300
Loan Points
$5,491
Loan Closing Costs
$4,965
Total Acquisition Cost
$275,166
Initial Loan Funding
$209,128
Cash Required to Close
$66,038
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,038

Loan Terms
Initial Loan Funding
$209,128
Rehab Loan Funding
$65,400
Total Loan Commitment
$274,528
Points
$5,491
Loan Closing Costs
$4,965
Interest Carry
$13,840
Total Financing Cost
$24,296

Closing Costs
Deed/Transfer Tax - County
%
$471
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,830
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,300
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)
$1,150
Misc.
Total Loan Closing
$4,965

Residual
As Repaired Value (ARV)
$457,500
Sale Costs
%
$27,450
Property Taxes
%
$2,614
Property Insurance
%
$575
Interest Carry - Purchase Loan Funding
$10,979
Interest Carry - Rehab Loan Funding
$2,861
Net Exit Price
$413,020
Cash Investment
$66,038
Loan payoff
$274,528
Estimated Profit
$72,454
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.