57365

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
%
%
%

$155,608

Cash Investment

$-22,204

Annual Net Cash Flow

-14.3%

Annual Return

Purchase Cost

Purchase Price
$526,540
Buyer's Premium
Purchase Closing Costs
$7,318
Loan Points
$10,530
Loan Closing Costs
$6,132
Total Acquisition Cost
$550,520
Rehab Budget
$131,600
Total Project Cost
$682,120
Rental Loan Funding
$526,512
Total Cash Investment
$155,608

Loan Terms

Rental Loan Amount
$526,512
Annual Loan Payment
$38,172
Debt Coverage Ratio
0.42
Loan Points
$10,530
Loan Closing Costs
$6,132
Up Front Financing Cost
$16,662

Closing Costs

Deed/Transfer Tax - County
%
$2,633
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,686
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,318
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)
$2,317
Misc.
Total Loan Closing
$6,132

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$9,715
Hazard Insurance
%
$2,317
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,531
Net Operating Income
$15,969
Purchase Cap Rate
2.34%
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.