514302

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
%
%
%
%

$72,025

Cash Investment

$81,799

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$287,350
Buyer's Premium
Purchase Closing Costs
$3,442
Loan Points
$6,034
Loan Closing Costs
$5,079
Total Acquisition Cost
$301,905
Initial Loan Funding
$229,880
Cash Required to Close
$72,025
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,025

Loan Terms
Initial Loan Funding
$229,880
Rehab Loan Funding
$71,800
Total Loan Commitment
$301,680
Points
$6,034
Loan Closing Costs
$5,079
Interest Carry
$15,210
Total Financing Cost
$26,323

Closing Costs
Deed/Transfer Tax - County
%
$431
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,011
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,442
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)
$1,264
Misc.
Total Loan Closing
$5,079

Residual
As Repaired Value (ARV)
$502,900
Sale Costs
%
$30,174
Property Taxes
%
$1,379
Property Insurance
%
$632
Interest Carry - Purchase Loan Funding
$12,069
Interest Carry - Rehab Loan Funding
$3,141
Net Exit Price
$455,505
Cash Investment
$72,025
Loan payoff
$301,680
Estimated Profit
$81,799
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.