57853

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
%
%
%

$175,998

Cash Investment

$-25,595

Annual Net Cash Flow

-14.5%

Annual Return

Purchase Cost

Purchase Price
$608,310
Buyer's Premium
Purchase Closing Costs
$5,258
Loan Points
$12,167
Loan Closing Costs
$6,492
Total Acquisition Cost
$632,226
Rehab Budget
$152,100
Total Project Cost
$784,326
Rental Loan Funding
$608,328
Total Cash Investment
$175,998

Loan Terms

Rental Loan Amount
$608,328
Annual Loan Payment
$44,104
Debt Coverage Ratio
0.42
Loan Points
$12,167
Loan Closing Costs
$6,492
Up Front Financing Cost
$18,658

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,258
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,258
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)
$2,677
Misc.
Total Loan Closing
$6,492

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$9,094
Hazard Insurance
%
$2,677
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,271
Net Operating Income
$18,509
Purchase Cap Rate
2.36%
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.