57347

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
%
%
%

$104,102

Cash Investment

$-4,739

Annual Net Cash Flow

-4.6%

Annual Return

Purchase Cost

Purchase Price
$352,840
Buyer's Premium
Purchase Closing Costs
$3,470
Loan Points
$7,057
Loan Closing Costs
$5,367
Total Acquisition Cost
$368,734
Rehab Budget
$88,200
Total Project Cost
$456,934
Rental Loan Funding
$352,832
Total Cash Investment
$104,102

Loan Terms

Rental Loan Amount
$352,832
Annual Loan Payment
$25,580
Debt Coverage Ratio
0.81
Loan Points
$7,057
Loan Closing Costs
$5,367
Up Front Financing Cost
$12,424

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,470
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,470
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)
$1,552
Misc.
Total Loan Closing
$5,367

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$7,886
Hazard Insurance
%
$1,552
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,938
Net Operating Income
$20,842
Purchase Cap Rate
4.56%
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.