58426

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
%
%
%

$464,170

Cash Investment

$-102,075

Annual Net Cash Flow

-22.0%

Annual Return

Purchase Cost

Purchase Price
$1,620,890
Buyer's Premium
Purchase Closing Costs
$15,588
Loan Points
$32,417
Loan Closing Costs
$10,947
Total Acquisition Cost
$1,679,842
Rehab Budget
$405,200
Total Project Cost
$2,085,042
Rental Loan Funding
$1,620,872
Total Cash Investment
$464,170

Loan Terms

Rental Loan Amount
$1,620,872
Annual Loan Payment
$117,513
Debt Coverage Ratio
0.13
Loan Points
$32,417
Loan Closing Costs
$10,947
Up Front Financing Cost
$43,364

Closing Costs

Deed/Transfer Tax - County
%
$3,242
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,346
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,588
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)
$7,132
Misc.
Total Loan Closing
$10,947

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$5,430
Hazard Insurance
%
$7,132
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$13,062
Net Operating Income
$15,438
Purchase Cap Rate
0.74%
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.