57835

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
%
%
%

$138,603

Cash Investment

$-14,528

Annual Net Cash Flow

-10.5%

Annual Return

Purchase Cost

Purchase Price
$475,400
Buyer's Premium
Purchase Closing Costs
$4,328
Loan Points
$9,509
Loan Closing Costs
$5,907
Total Acquisition Cost
$495,143
Rehab Budget
$118,900
Total Project Cost
$614,043
Rental Loan Funding
$475,440
Total Cash Investment
$138,603

Loan Terms

Rental Loan Amount
$475,440
Annual Loan Payment
$34,469
Debt Coverage Ratio
0.58
Loan Points
$9,509
Loan Closing Costs
$5,907
Up Front Financing Cost
$15,416

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,328
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,328
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)
$2,092
Misc.
Total Loan Closing
$5,907

Rental Income

Monthly Market Rent
$2,600
Potential Gross Rent
$31,200
Vacancy Factor
%
$1,560
Effective Gross Rent
$29,640
Property Taxes
%
$7,107
Hazard Insurance
%
$2,092
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,699
Net Operating Income
$19,941
Purchase Cap Rate
3.25%
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.