57385

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
%
%
%

$463,234

Cash Investment

$-91,183

Annual Net Cash Flow

-19.7%

Annual Return

Purchase Cost

Purchase Price
$1,584,040
Buyer's Premium
Purchase Closing Costs
$24,761
Loan Points
$31,681
Loan Closing Costs
$10,785
Total Acquisition Cost
$1,651,266
Rehab Budget
$396,000
Total Project Cost
$2,047,266
Rental Loan Funding
$1,584,032
Total Cash Investment
$463,234

Loan Terms

Rental Loan Amount
$1,584,032
Annual Loan Payment
$114,842
Debt Coverage Ratio
0.21
Loan Points
$31,681
Loan Closing Costs
$10,785
Up Front Financing Cost
$42,465

Closing Costs

Deed/Transfer Tax - County
%
$12,672
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,088
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$24,761
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)
$6,970
Misc.
Total Loan Closing
$10,785

Rental Income

Monthly Market Rent
$5,600
Potential Gross Rent
$67,200
Vacancy Factor
%
$3,360
Effective Gross Rent
$63,840
Property Taxes
%
$32,710
Hazard Insurance
%
$6,970
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$40,180
Net Operating Income
$23,660
Purchase Cap Rate
1.16%
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.