57222

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
%
%
%

$227,429

Cash Investment

$-45,165

Annual Net Cash Flow

-19.9%

Annual Return

Purchase Cost
Purchase Price
$780,010
Buyer's Premium
Purchase Closing Costs
$9,580
Loan Points
$15,600
Loan Closing Costs
$7,247
Total Acquisition Cost
$812,437
Rehab Budget
$195,000
Total Project Cost
$1,007,437
Rental Loan Funding
$780,008
Total Cash Investment
$227,429

Loan Terms
Rental Loan Amount
$780,008
Annual Loan Payment
$56,551
Debt Coverage Ratio
0.2
Loan Points
$15,600
Loan Closing Costs
$7,247
Up Front Financing Cost
$22,847

Closing Costs
Deed/Transfer Tax - County
%
$3,120
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,460
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,580
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)
$3,432
Misc.
Total Loan Closing
$7,247

Rental Income
Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$13,182
Hazard Insurance
%
$3,432
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$17,114
Net Operating Income
$11,386
Purchase Cap Rate
1.13%
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.