57829

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
%
%
%

$60,456

Cash Investment

$-2,702

Annual Net Cash Flow

-4.5%

Annual Return

Purchase Cost

Purchase Price
$197,760
Buyer's Premium
Purchase Closing Costs
$2,384
Loan Points
$3,955
Loan Closing Costs
$4,685
Total Acquisition Cost
$208,784
Rehab Budget
$49,400
Total Project Cost
$258,184
Rental Loan Funding
$197,728
Total Cash Investment
$60,456

Loan Terms

Rental Loan Amount
$197,728
Annual Loan Payment
$14,335
Debt Coverage Ratio
0.81
Loan Points
$3,955
Loan Closing Costs
$4,685
Up Front Financing Cost
$8,640

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,384
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,384
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)
$870
Misc.
Total Loan Closing
$4,685

Rental Income

Monthly Market Rent
$1,400
Potential Gross Rent
$16,800
Vacancy Factor
%
$840
Effective Gross Rent
$15,960
Property Taxes
%
$2,957
Hazard Insurance
%
$870
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,327
Net Operating Income
$11,633
Purchase Cap Rate
4.51%
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.