463442

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
%
%
%
%

$68,166

Cash Investment

$76,662

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$269,590
Buyer's Premium
Purchase Closing Costs
$3,157
Loan Points
$5,661
Loan Closing Costs
$5,430
Total Acquisition Cost
$283,838
Initial Loan Funding
$215,672
Cash Required to Close
$68,166
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,166

Loan Terms
Initial Loan Funding
$215,672
Rehab Loan Funding
$67,400
Total Loan Commitment
$283,072
Points
$5,661
Loan Closing Costs
$5,430
Interest Carry
$14,272
Total Financing Cost
$25,363

Closing Costs
Deed/Transfer Tax - County
%
$270
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,887
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,157
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$428
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)
$1,186
Misc.
Total Loan Closing
$5,430

Residual
As Repaired Value (ARV)
$471,800
Sale Costs
%
$28,308
Property Taxes
%
$728
Property Insurance
%
$593
Interest Carry - Purchase Loan Funding
$11,323
Interest Carry - Rehab Loan Funding
$2,949
Net Exit Price
$427,899
Cash Investment
$68,166
Loan payoff
$283,072
Estimated Profit
$76,662
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.