57213

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$205,392

Cash Investment

$-18,623

Annual Net Cash Flow

-9.1%

Annual Return

Purchase Cost

Purchase Price
$712,780
Buyer's Premium
Purchase Closing Costs
$5,989
Loan Points
$14,256
Loan Closing Costs
$6,951
Total Acquisition Cost
$739,976
Rehab Budget
$178,200
Total Project Cost
$918,176
Rental Loan Funding
$712,784
Total Cash Investment
$205,392

Loan Terms

Rental Loan Amount
$712,784
Annual Loan Payment
$51,677
Debt Coverage Ratio
0.64
Loan Points
$14,256
Loan Closing Costs
$6,951
Up Front Financing Cost
$21,207

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,989
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,989
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 Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$3,136
Misc.
Total Loan Closing
$6,951

Rental Income

Monthly Market Rent
$4,000
Potential Gross Rent
$48,000
Vacancy Factor
%
$2,400
Effective Gross Rent
$45,600
Property Taxes
%
$8,910
Hazard Insurance
%
$3,136
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,546
Net Operating Income
$33,054
Purchase Cap Rate
3.60%
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.