57372

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
%
%
%

$134,850

Cash Investment

$-15,292

Annual Net Cash Flow

-11.3%

Annual Return

Purchase Cost

Purchase Price
$454,040
Buyer's Premium
Purchase Closing Costs
$6,448
Loan Points
$9,081
Loan Closing Costs
$5,813
Total Acquisition Cost
$475,382
Rehab Budget
$113,500
Total Project Cost
$588,882
Rental Loan Funding
$454,032
Total Cash Investment
$134,850

Loan Terms

Rental Loan Amount
$454,032
Annual Loan Payment
$32,917
Debt Coverage Ratio
0.54
Loan Points
$9,081
Loan Closing Costs
$5,813
Up Front Financing Cost
$14,893

Closing Costs

Deed/Transfer Tax - County
%
$2,270
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,178
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,448
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)
$1,998
Misc.
Total Loan Closing
$5,813

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$8,377
Hazard Insurance
%
$1,998
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,875
Net Operating Income
$17,625
Purchase Cap Rate
2.99%
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.