57488

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
%
%
%

$106,166

Cash Investment

$-5,310

Annual Net Cash Flow

-5.0%

Annual Return

Purchase Cost

Purchase Price
$355,100
Buyer's Premium
Purchase Closing Costs
$4,906
Loan Points
$7,102
Loan Closing Costs
$5,377
Total Acquisition Cost
$372,486
Rehab Budget
$88,800
Total Project Cost
$461,286
Rental Loan Funding
$355,120
Total Cash Investment
$106,166

Loan Terms

Rental Loan Amount
$355,120
Annual Loan Payment
$25,746
Debt Coverage Ratio
0.79
Loan Points
$7,102
Loan Closing Costs
$5,377
Up Front Financing Cost
$12,480

Closing Costs

Deed/Transfer Tax - County
%
$1,420
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,486
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,906
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)
$1,562
Misc.
Total Loan Closing
$5,377

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$6,001
Hazard Insurance
%
$1,562
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,064
Net Operating Income
$20,436
Purchase Cap Rate
4.43%
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.