57616

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
%
%
%

$166,708

Cash Investment

$-17,875

Annual Net Cash Flow

-10.7%

Annual Return

Purchase Cost

Purchase Price
$536,150
Buyer's Premium
Purchase Closing Costs
$8,506
Loan Points
$10,722
Loan Closing Costs
$13,449
Total Acquisition Cost
$568,828
Rehab Budget
$134,000
Total Project Cost
$702,828
Rental Loan Funding
$536,120
Total Cash Investment
$166,708

Loan Terms

Rental Loan Amount
$536,120
Annual Loan Payment
$38,869
Debt Coverage Ratio
0.54
Loan Points
$10,722
Loan Closing Costs
$13,449
Up Front Financing Cost
$24,172

Closing Costs

Deed/Transfer Tax - County
%
$3,753
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,753
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,506
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,986
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)
$6,648
Misc.
Total Loan Closing
$13,449

Rental Income

Monthly Market Rent
$3,000
Potential Gross Rent
$36,000
Vacancy Factor
%
$1,800
Effective Gross Rent
$34,200
Property Taxes
%
$6,058
Hazard Insurance
%
$6,648
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,207
Net Operating Income
$20,993
Purchase Cap Rate
2.99%
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.