57338

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
%
%
%

$157,256

Cash Investment

$-18,331

Annual Net Cash Flow

-11.7%

Annual Return

Purchase Cost

Purchase Price
$534,670
Buyer's Premium
Purchase Closing Costs
$6,721
Loan Points
$10,694
Loan Closing Costs
$6,168
Total Acquisition Cost
$558,252
Rehab Budget
$133,700
Total Project Cost
$691,952
Rental Loan Funding
$534,696
Total Cash Investment
$157,256

Loan Terms

Rental Loan Amount
$534,696
Annual Loan Payment
$38,765
Debt Coverage Ratio
0.53
Loan Points
$10,694
Loan Closing Costs
$6,168
Up Front Financing Cost
$16,861

Closing Costs

Deed/Transfer Tax - County
%
$1,978
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,743
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,721
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)
$2,353
Misc.
Total Loan Closing
$6,168

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,213
Hazard Insurance
%
$2,353
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,066
Net Operating Income
$20,434
Purchase Cap Rate
2.95%
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.