57340

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
%
%
%

$370,398

Cash Investment

$-83,781

Annual Net Cash Flow

-22.6%

Annual Return

Purchase Cost

Purchase Price
$1,292,240
Buyer's Premium
Purchase Closing Costs
$11,984
Loan Points
$25,845
Loan Closing Costs
$9,501
Total Acquisition Cost
$1,339,570
Rehab Budget
$323,100
Total Project Cost
$1,662,670
Rental Loan Funding
$1,292,272
Total Cash Investment
$370,398

Loan Terms

Rental Loan Amount
$1,292,272
Annual Loan Payment
$93,690
Debt Coverage Ratio
0.11
Loan Points
$25,845
Loan Closing Costs
$9,501
Up Front Financing Cost
$35,346

Closing Costs

Deed/Transfer Tax - County
%
$1,938
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,046
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,984
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)
$5,686
Misc.
Total Loan Closing
$9,501

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$12,406
Hazard Insurance
%
$5,686
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$18,591
Net Operating Income
$9,909
Purchase Cap Rate
0.60%
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.