57633

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
%
%
%

$128,098

Cash Investment

$-7,471

Annual Net Cash Flow

-5.8%

Annual Return

Purchase Cost

Purchase Price
$430,470
Buyer's Premium
Purchase Closing Costs
$6,166
Loan Points
$8,609
Loan Closing Costs
$5,709
Total Acquisition Cost
$450,954
Rehab Budget
$107,600
Total Project Cost
$558,554
Rental Loan Funding
$430,456
Total Cash Investment
$128,098

Loan Terms

Rental Loan Amount
$430,456
Annual Loan Payment
$31,208
Debt Coverage Ratio
0.76
Loan Points
$8,609
Loan Closing Costs
$5,709
Up Front Financing Cost
$14,318

Closing Costs

Deed/Transfer Tax - County
%
$2,152
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,013
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,166
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)
$1,894
Misc.
Total Loan Closing
$5,709

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$4,649
Hazard Insurance
%
$1,894
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,043
Net Operating Income
$23,737
Purchase Cap Rate
4.25%
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.