57512

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
%
%
%

$208,234

Cash Investment

$-18,830

Annual Net Cash Flow

-9.0%

Annual Return

Purchase Cost

Purchase Price
$711,480
Buyer's Premium
Purchase Closing Costs
$9,182
Loan Points
$14,230
Loan Closing Costs
$6,946
Total Acquisition Cost
$741,838
Rehab Budget
$177,900
Total Project Cost
$919,738
Rental Loan Funding
$711,504
Total Cash Investment
$208,234

Loan Terms

Rental Loan Amount
$711,504
Annual Loan Payment
$51,584
Debt Coverage Ratio
0.63
Loan Points
$14,230
Loan Closing Costs
$6,946
Up Front Financing Cost
$21,176

Closing Costs

Deed/Transfer Tax - County
%
$3,202
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,980
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,182
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)
$3,131
Misc.
Total Loan Closing
$6,946

Rental Income

Monthly Market Rent
$3,900
Potential Gross Rent
$46,800
Vacancy Factor
%
$2,340
Effective Gross Rent
$44,460
Property Taxes
%
$8,075
Hazard Insurance
%
$3,131
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,706
Net Operating Income
$32,754
Purchase Cap Rate
3.56%
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.