57510

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
%
%
%

$114,714

Cash Investment

$-170

Annual Net Cash Flow

-0.1%

Annual Return

Purchase Cost

Purchase Price
$363,920
Buyer's Premium
Purchase Closing Costs
$6,095
Loan Points
$7,279
Loan Closing Costs
$10,356
Total Acquisition Cost
$387,650
Rehab Budget
$91,000
Total Project Cost
$478,650
Rental Loan Funding
$363,936
Total Cash Investment
$114,714

Loan Terms

Rental Loan Amount
$363,936
Annual Loan Payment
$26,385
Debt Coverage Ratio
0.99
Loan Points
$7,279
Loan Closing Costs
$10,356
Up Front Financing Cost
$17,635

Closing Costs

Deed/Transfer Tax - County
%
$2,547
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,547
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,095
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,028
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)
$4,513
Misc.
Total Loan Closing
$10,356

Rental Income

Monthly Market Rent
$3,100
Potential Gross Rent
$37,200
Vacancy Factor
%
$1,860
Effective Gross Rent
$35,340
Property Taxes
%
$4,112
Hazard Insurance
%
$4,513
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,125
Net Operating Income
$26,215
Purchase Cap Rate
5.48%
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.