466624

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
%
%
%
%

$70,953

Cash Investment

$81,283

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$284,590
Buyer's Premium
Purchase Closing Costs
$2,992
Loan Points
$5,975
Loan Closing Costs
$5,067
Total Acquisition Cost
$298,625
Initial Loan Funding
$227,672
Cash Required to Close
$70,953
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,953

Loan Terms
Initial Loan Funding
$227,672
Rehab Loan Funding
$71,100
Total Loan Commitment
$298,772
Points
$5,975
Loan Closing Costs
$5,067
Interest Carry
$15,063
Total Financing Cost
$26,106

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,992
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,992
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)
$1,252
Misc.
Total Loan Closing
$5,067

Residual
As Repaired Value (ARV)
$498,000
Sale Costs
%
$29,880
Property Taxes
%
$1,423
Property Insurance
%
$626
Interest Carry - Purchase Loan Funding
$11,953
Interest Carry - Rehab Loan Funding
$3,111
Net Exit Price
$451,008
Cash Investment
$70,953
Loan payoff
$298,772
Estimated Profit
$81,283
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.