58438

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
%
%
%

$243,567

Cash Investment

$-24,787

Annual Net Cash Flow

-10.2%

Annual Return

Purchase Cost

Purchase Price
$842,470
Buyer's Premium
Purchase Closing Costs
$8,582
Loan Points
$16,849
Loan Closing Costs
$7,522
Total Acquisition Cost
$875,423
Rehab Budget
$210,600
Total Project Cost
$1,086,023
Rental Loan Funding
$842,456
Total Cash Investment
$243,567

Loan Terms

Rental Loan Amount
$842,456
Annual Loan Payment
$61,078
Debt Coverage Ratio
0.59
Loan Points
$16,849
Loan Closing Costs
$7,522
Up Front Financing Cost
$24,371

Closing Costs

Deed/Transfer Tax - County
%
$1,685
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,897
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,582
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)
$3,707
Misc.
Total Loan Closing
$7,522

Rental Income

Monthly Market Rent
$3,800
Potential Gross Rent
$45,600
Vacancy Factor
%
$2,280
Effective Gross Rent
$43,320
Property Taxes
%
$2,822
Hazard Insurance
%
$3,707
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,029
Net Operating Income
$36,291
Purchase Cap Rate
3.34%
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.