57607

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
%
%
%

$58,235

Cash Investment

$-2,739

Annual Net Cash Flow

-4.7%

Annual Return

Purchase Cost

Purchase Price
$183,350
Buyer's Premium
Purchase Closing Costs
$4,117
Loan Points
$3,666
Loan Closing Costs
$4,622
Total Acquisition Cost
$195,755
Rehab Budget
$45,800
Total Project Cost
$241,555
Rental Loan Funding
$183,320
Total Cash Investment
$58,235

Loan Terms

Rental Loan Amount
$183,320
Annual Loan Payment
$13,291
Debt Coverage Ratio
0.79
Loan Points
$3,666
Loan Closing Costs
$4,622
Up Front Financing Cost
$8,288

Closing Costs

Deed/Transfer Tax - County
%
$1,834
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,283
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,117
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)
$807
Misc.
Total Loan Closing
$4,622

Rental Income

Monthly Market Rent
$1,300
Potential Gross Rent
$15,600
Vacancy Factor
%
$780
Effective Gross Rent
$14,820
Property Taxes
%
$2,961
Hazard Insurance
%
$807
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,268
Net Operating Income
$10,552
Purchase Cap Rate
4.37%
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.