57645

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
%
%
%

$179,746

Cash Investment

$-11,886

Annual Net Cash Flow

-6.6%

Annual Return

Purchase Cost

Purchase Price
$610,790
Buyer's Premium
Purchase Closing Costs
$8,329
Loan Points
$12,216
Loan Closing Costs
$6,502
Total Acquisition Cost
$637,838
Rehab Budget
$152,700
Total Project Cost
$790,538
Rental Loan Funding
$610,792
Total Cash Investment
$179,746

Loan Terms

Rental Loan Amount
$610,792
Annual Loan Payment
$44,282
Debt Coverage Ratio
0.73
Loan Points
$12,216
Loan Closing Costs
$6,502
Up Front Financing Cost
$18,718

Closing Costs

Deed/Transfer Tax - County
%
$3,054
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,276
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,329
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)
$2,687
Misc.
Total Loan Closing
$6,502

Rental Income

Monthly Market Rent
$3,700
Potential Gross Rent
$44,400
Vacancy Factor
%
$2,220
Effective Gross Rent
$42,180
Property Taxes
%
$6,597
Hazard Insurance
%
$2,687
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,784
Net Operating Income
$32,396
Purchase Cap Rate
4.10%
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.