57499

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
%
%
%

$155,649

Cash Investment

$-18,558

Annual Net Cash Flow

-11.9%

Annual Return

Purchase Cost

Purchase Price
$527,570
Buyer's Premium
Purchase Closing Costs
$7,067
Loan Points
$10,552
Loan Closing Costs
$6,136
Total Acquisition Cost
$551,325
Rehab Budget
$131,900
Total Project Cost
$683,225
Rental Loan Funding
$527,576
Total Cash Investment
$155,649

Loan Terms

Rental Loan Amount
$527,576
Annual Loan Payment
$38,249
Debt Coverage Ratio
0.51
Loan Points
$10,552
Loan Closing Costs
$6,136
Up Front Financing Cost
$16,688

Closing Costs

Deed/Transfer Tax - County
%
$2,374
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,693
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,067
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)
$2,321
Misc.
Total Loan Closing
$6,136

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,988
Hazard Insurance
%
$2,321
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,809
Net Operating Income
$19,691
Purchase Cap Rate
2.88%
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.