57384

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
%
%
%

$134,491

Cash Investment

$-13,046

Annual Net Cash Flow

-9.7%

Annual Return

Purchase Cost

Purchase Price
$440,770
Buyer's Premium
Purchase Closing Costs
$9,727
Loan Points
$8,816
Loan Closing Costs
$5,754
Total Acquisition Cost
$465,067
Rehab Budget
$110,200
Total Project Cost
$575,267
Rental Loan Funding
$440,776
Total Cash Investment
$134,491

Loan Terms

Rental Loan Amount
$440,776
Annual Loan Payment
$31,956
Debt Coverage Ratio
0.59
Loan Points
$8,816
Loan Closing Costs
$5,754
Up Front Financing Cost
$14,570

Closing Costs

Deed/Transfer Tax - County
%
$5,642
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,085
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,727
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)
$1,939
Misc.
Total Loan Closing
$5,754

Rental Income

Monthly Market Rent
$2,300
Potential Gross Rent
$27,600
Vacancy Factor
%
$1,380
Effective Gross Rent
$26,220
Property Taxes
%
$4,871
Hazard Insurance
%
$1,939
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,310
Net Operating Income
$18,910
Purchase Cap Rate
3.29%
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.