57221

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
%
%
%

$147,216

Cash Investment

$-14,399

Annual Net Cash Flow

-9.8%

Annual Return

Purchase Cost

Purchase Price
$502,490
Buyer's Premium
Purchase Closing Costs
$5,522
Loan Points
$10,049
Loan Closing Costs
$6,026
Total Acquisition Cost
$524,088
Rehab Budget
$125,600
Total Project Cost
$649,688
Rental Loan Funding
$502,472
Total Cash Investment
$147,216

Loan Terms

Rental Loan Amount
$502,472
Annual Loan Payment
$36,429
Debt Coverage Ratio
0.6
Loan Points
$10,049
Loan Closing Costs
$6,026
Up Front Financing Cost
$16,075

Closing Costs

Deed/Transfer Tax - County
%
$1,005
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,517
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,522
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)
$2,211
Misc.
Total Loan Closing
$6,026

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$4,899
Hazard Insurance
%
$2,211
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,610
Net Operating Income
$22,030
Purchase Cap Rate
3.39%
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.