57485

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
%
%
%

$185,956

Cash Investment

$-21,862

Annual Net Cash Flow

-11.8%

Annual Return

Purchase Cost

Purchase Price
$621,630
Buyer's Premium
Purchase Closing Costs
$11,568
Loan Points
$12,432
Loan Closing Costs
$6,550
Total Acquisition Cost
$652,180
Rehab Budget
$155,400
Total Project Cost
$807,580
Rental Loan Funding
$621,624
Total Cash Investment
$185,956

Loan Terms

Rental Loan Amount
$621,624
Annual Loan Payment
$45,068
Debt Coverage Ratio
0.51
Loan Points
$12,432
Loan Closing Costs
$6,550
Up Front Financing Cost
$18,983

Closing Costs

Deed/Transfer Tax - County
%
$6,216
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,351
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,568
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)
$2,735
Misc.
Total Loan Closing
$6,550

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$10,039
Hazard Insurance
%
$2,735
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,274
Net Operating Income
$23,206
Purchase Cap Rate
2.87%
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.