57598

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
%
%
%

$129,360

Cash Investment

$-10,444

Annual Net Cash Flow

-8.1%

Annual Return

Purchase Cost

Purchase Price
$435,630
Buyer's Premium
Purchase Closing Costs
$6,010
Loan Points
$8,712
Loan Closing Costs
$5,732
Total Acquisition Cost
$456,084
Rehab Budget
$108,900
Total Project Cost
$564,984
Rental Loan Funding
$435,624
Total Cash Investment
$129,360

Loan Terms

Rental Loan Amount
$435,624
Annual Loan Payment
$31,583
Debt Coverage Ratio
0.67
Loan Points
$8,712
Loan Closing Costs
$5,732
Up Front Financing Cost
$14,444

Closing Costs

Deed/Transfer Tax - County
%
$1,960
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,049
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,010
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)
$1,917
Misc.
Total Loan Closing
$5,732

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$4,944
Hazard Insurance
%
$1,917
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,361
Net Operating Income
$21,139
Purchase Cap Rate
3.74%
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.