57354

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
%
%
%

$150,478

Cash Investment

$-14,257

Annual Net Cash Flow

-9.5%

Annual Return

Purchase Cost

Purchase Price
$513,980
Buyer's Premium
Purchase Closing Costs
$5,626
Loan Points
$10,280
Loan Closing Costs
$6,077
Total Acquisition Cost
$535,962
Rehab Budget
$128,500
Total Project Cost
$664,462
Rental Loan Funding
$513,984
Total Cash Investment
$150,478

Loan Terms

Rental Loan Amount
$513,984
Annual Loan Payment
$37,264
Debt Coverage Ratio
0.62
Loan Points
$10,280
Loan Closing Costs
$6,077
Up Front Financing Cost
$16,356

Closing Costs

Deed/Transfer Tax - County
%
$1,028
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,598
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,626
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)
$2,262
Misc.
Total Loan Closing
$6,077

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$5,011
Hazard Insurance
%
$2,262
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,773
Net Operating Income
$23,007
Purchase Cap Rate
3.46%
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.