58446

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
%
%
%

$268,647

Cash Investment

$-46,709

Annual Net Cash Flow

-17.4%

Annual Return

Purchase Cost

Purchase Price
$930,990
Buyer's Premium
Purchase Closing Costs
$9,379
Loan Points
$18,619
Loan Closing Costs
$7,911
Total Acquisition Cost
$966,899
Rehab Budget
$232,700
Total Project Cost
$1,199,599
Rental Loan Funding
$930,952
Total Cash Investment
$268,647

Loan Terms

Rental Loan Amount
$930,952
Annual Loan Payment
$67,494
Debt Coverage Ratio
0.31
Loan Points
$18,619
Loan Closing Costs
$7,911
Up Front Financing Cost
$26,530

Closing Costs

Deed/Transfer Tax - County
%
$1,862
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,517
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,379
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)
$4,096
Misc.
Total Loan Closing
$7,911

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$3,119
Hazard Insurance
%
$4,096
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,715
Net Operating Income
$20,785
Purchase Cap Rate
1.73%
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.