57373

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
%
%
%

$201,195

Cash Investment

$-15,255

Annual Net Cash Flow

-7.6%

Annual Return

Purchase Cost

Purchase Price
$646,920
Buyer's Premium
Purchase Closing Costs
$12,645
Loan Points
$12,938
Loan Closing Costs
$13,889
Total Acquisition Cost
$686,391
Rehab Budget
$161,700
Total Project Cost
$848,091
Rental Loan Funding
$646,896
Total Cash Investment
$201,195

Loan Terms

Rental Loan Amount
$646,896
Annual Loan Payment
$46,900
Debt Coverage Ratio
0.67
Loan Points
$12,938
Loan Closing Costs
$13,889
Up Front Financing Cost
$26,826

Closing Costs

Deed/Transfer Tax - County
%
$7,116
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,528
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,645
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$7,227
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)
$2,846
Misc.
Total Loan Closing
$13,889

Rental Income

Monthly Market Rent
$3,600
Potential Gross Rent
$43,200
Vacancy Factor
%
$2,160
Effective Gross Rent
$41,040
Property Taxes
%
$6,049
Hazard Insurance
%
$2,846
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,395
Net Operating Income
$31,645
Purchase Cap Rate
3.73%
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.