57491

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
%
%
%

$245,578

Cash Investment

$-26,496

Annual Net Cash Flow

-10.8%

Annual Return

Purchase Cost

Purchase Price
$849,540
Buyer's Premium
Purchase Closing Costs
$8,646
Loan Points
$16,991
Loan Closing Costs
$7,553
Total Acquisition Cost
$882,730
Rehab Budget
$212,400
Total Project Cost
$1,095,130
Rental Loan Funding
$849,552
Total Cash Investment
$245,578

Loan Terms

Rental Loan Amount
$849,552
Annual Loan Payment
$61,593
Debt Coverage Ratio
0.57
Loan Points
$16,991
Loan Closing Costs
$7,553
Up Front Financing Cost
$24,544

Closing Costs

Deed/Transfer Tax - County
%
$1,699
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,947
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,646
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)
$3,738
Misc.
Total Loan Closing
$7,553

Rental Income

Monthly Market Rent
$3,700
Potential Gross Rent
$44,400
Vacancy Factor
%
$2,220
Effective Gross Rent
$42,180
Property Taxes
%
$2,846
Hazard Insurance
%
$3,738
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,084
Net Operating Income
$35,096
Purchase Cap Rate
3.20%
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.