57506

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
%
%
%

$144,328

Cash Investment

$-485

Annual Net Cash Flow

-0.3%

Annual Return

Purchase Cost

Purchase Price
$462,010
Buyer's Premium
Purchase Closing Costs
$7,468
Loan Points
$9,240
Loan Closing Costs
$12,118
Total Acquisition Cost
$490,836
Rehab Budget
$115,500
Total Project Cost
$606,336
Rental Loan Funding
$462,008
Total Cash Investment
$144,328

Loan Terms

Rental Loan Amount
$462,008
Annual Loan Payment
$33,496
Debt Coverage Ratio
0.99
Loan Points
$9,240
Loan Closing Costs
$12,118
Up Front Financing Cost
$21,358

Closing Costs

Deed/Transfer Tax - County
%
$3,234
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,234
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,468
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,574
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)
$5,729
Misc.
Total Loan Closing
$12,118

Rental Income

Monthly Market Rent
$3,900
Potential Gross Rent
$46,800
Vacancy Factor
%
$2,340
Effective Gross Rent
$44,460
Property Taxes
%
$5,221
Hazard Insurance
%
$5,729
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,450
Net Operating Income
$33,010
Purchase Cap Rate
5.44%
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.