58442

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
%
%
%

$421,159

Cash Investment

$-56,835

Annual Net Cash Flow

-13.5%

Annual Return

Purchase Cost
Purchase Price
$1,469,080
Buyer's Premium
Purchase Closing Costs
$14,222
Loan Points
$29,382
Loan Closing Costs
$10,279
Total Acquisition Cost
$1,522,963
Rehab Budget
$367,300
Total Project Cost
$1,890,263
Rental Loan Funding
$1,469,104
Total Cash Investment
$421,159

Loan Terms
Rental Loan Amount
$1,469,104
Annual Loan Payment
$106,510
Debt Coverage Ratio
0.47
Loan Points
$29,382
Loan Closing Costs
$10,279
Up Front Financing Cost
$39,661

Closing Costs
Deed/Transfer Tax - County
%
$2,938
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$10,284
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,222
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)
$6,464
Misc.
Total Loan Closing
$10,279

Rental Income
Monthly Market Rent
$5,400
Potential Gross Rent
$64,800
Vacancy Factor
%
$3,240
Effective Gross Rent
$61,560
Property Taxes
%
$4,921
Hazard Insurance
%
$6,464
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$11,885
Net Operating Income
$49,675
Purchase Cap Rate
2.63%
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.