57349

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
%
%
%

$131,794

Cash Investment

$-5,126

Annual Net Cash Flow

-3.9%

Annual Return

Purchase Cost

Purchase Price
$448,860
Buyer's Premium
Purchase Closing Costs
$4,815
Loan Points
$8,977
Loan Closing Costs
$5,790
Total Acquisition Cost
$468,442
Rehab Budget
$112,200
Total Project Cost
$580,642
Rental Loan Funding
$448,848
Total Cash Investment
$131,794

Loan Terms

Rental Loan Amount
$448,848
Annual Loan Payment
$32,541
Debt Coverage Ratio
0.84
Loan Points
$8,977
Loan Closing Costs
$5,790
Up Front Financing Cost
$14,767

Closing Costs

Deed/Transfer Tax - County
%
$673
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,142
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,815
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)
$1,975
Misc.
Total Loan Closing
$5,790

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$4,309
Hazard Insurance
%
$1,975
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,784
Net Operating Income
$27,416
Purchase Cap Rate
4.72%
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.