57492

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
%
%
%

$581,136

Cash Investment

$636,585

Annual Net Cash Flow

109.5%

Annual Return

Purchase Cost
Purchase Price
$2,019,380
Buyer's Premium
Purchase Closing Costs
$23,213
Loan Points
$40,387
Loan Closing Costs
$12,700
Total Acquisition Cost
$2,095,680
Rehab Budget
$504,800
Total Project Cost
$2,600,480
Rental Loan Funding
$2,019,344
Total Cash Investment
$581,136

Loan Terms
Rental Loan Amount
$2,019,344
Annual Loan Payment
$146,402
Debt Coverage Ratio
5.35
Loan Points
$40,387
Loan Closing Costs
$12,700
Up Front Financing Cost
$53,087

Closing Costs
Deed/Transfer Tax - County
%
$8,078
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$14,136
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$23,213
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)
$8,885
Misc.
Total Loan Closing
$12,700

Rental Income
Monthly Market Rent
$72,500
Potential Gross Rent
$870,000
Vacancy Factor
%
$43,500
Effective Gross Rent
$826,500
Property Taxes
%
$34,128
Hazard Insurance
%
$8,885
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$43,513
Net Operating Income
$782,987
Purchase Cap Rate
30.11%
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.