57263

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
%
%
%

$127,273

Cash Investment

$-1,891

Annual Net Cash Flow

-1.5%

Annual Return

Purchase Cost

Purchase Price
$405,510
Buyer's Premium
Purchase Closing Costs
$6,677
Loan Points
$8,111
Loan Closing Costs
$11,103
Total Acquisition Cost
$431,401
Rehab Budget
$101,400
Total Project Cost
$532,801
Rental Loan Funding
$405,528
Total Cash Investment
$127,273

Loan Terms

Rental Loan Amount
$405,528
Annual Loan Payment
$29,401
Debt Coverage Ratio
0.94
Loan Points
$8,111
Loan Closing Costs
$11,103
Up Front Financing Cost
$19,214

Closing Costs

Deed/Transfer Tax - County
%
$2,839
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,839
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,677
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,260
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)
$5,028
Misc.
Total Loan Closing
$11,103

Rental Income

Monthly Market Rent
$3,300
Potential Gross Rent
$39,600
Vacancy Factor
%
$1,980
Effective Gross Rent
$37,620
Property Taxes
%
$4,582
Hazard Insurance
%
$5,028
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,111
Net Operating Income
$27,509
Purchase Cap Rate
5.16%
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.