496036

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
%
%
%
%

$69,295

Cash Investment

$78,737

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$277,450
Buyer's Premium
Purchase Closing Costs
$2,942
Loan Points
$5,827
Loan Closing Costs
$5,036
Total Acquisition Cost
$291,255
Initial Loan Funding
$221,960
Cash Required to Close
$69,295
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,295

Loan Terms
Initial Loan Funding
$221,960
Rehab Loan Funding
$69,400
Total Loan Commitment
$291,360
Points
$5,827
Loan Closing Costs
$5,036
Interest Carry
$14,689
Total Financing Cost
$25,552

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,942
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,942
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)
$1,221
Misc.
Total Loan Closing
$5,036

Residual
As Repaired Value (ARV)
$485,500
Sale Costs
%
$29,130
Property Taxes
%
$1,679
Property Insurance
%
$610
Interest Carry - Purchase Loan Funding
$11,653
Interest Carry - Rehab Loan Funding
$3,036
Net Exit Price
$439,392
Cash Investment
$69,295
Loan payoff
$291,360
Estimated Profit
$78,737
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.