57622

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
%
%
%

$106,553

Cash Investment

$-8,266

Annual Net Cash Flow

-7.8%

Annual Return

Purchase Cost

Purchase Price
$361,530
Buyer's Premium
Purchase Closing Costs
$3,531
Loan Points
$7,231
Loan Closing Costs
$5,406
Total Acquisition Cost
$377,697
Rehab Budget
$90,400
Total Project Cost
$468,097
Rental Loan Funding
$361,544
Total Cash Investment
$106,553

Loan Terms

Rental Loan Amount
$361,544
Annual Loan Payment
$26,212
Debt Coverage Ratio
0.68
Loan Points
$7,231
Loan Closing Costs
$5,406
Up Front Financing Cost
$12,637

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,531
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)
$1,591
Misc.
Total Loan Closing
$5,406

Rental Income

Monthly Market Rent
$2,200
Potential Gross Rent
$26,400
Vacancy Factor
%
$1,320
Effective Gross Rent
$25,080
Property Taxes
%
$5,043
Hazard Insurance
%
$1,591
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,134
Net Operating Income
$17,946
Purchase Cap Rate
3.83%
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.