57623

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
%
%
%

$223,849

Cash Investment

$-22,511

Annual Net Cash Flow

-10.1%

Annual Return

Purchase Cost
Purchase Price
$766,150
Buyer's Premium
Purchase Closing Costs
$9,811
Loan Points
$15,322
Loan Closing Costs
$7,186
Total Acquisition Cost
$798,469
Rehab Budget
$191,500
Total Project Cost
$989,969
Rental Loan Funding
$766,120
Total Cash Investment
$223,849

Loan Terms
Rental Loan Amount
$766,120
Annual Loan Payment
$55,544
Debt Coverage Ratio
0.59
Loan Points
$15,322
Loan Closing Costs
$7,186
Up Front Financing Cost
$22,508

Closing Costs
Deed/Transfer Tax - County
%
$3,448
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,363
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,811
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)
$3,371
Misc.
Total Loan Closing
$7,186

Rental Income
Monthly Market Rent
$4,000
Potential Gross Rent
$48,000
Vacancy Factor
%
$2,400
Effective Gross Rent
$45,600
Property Taxes
%
$8,696
Hazard Insurance
%
$3,371
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,567
Net Operating Income
$33,033
Purchase Cap Rate
3.34%
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.