58447

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
%
%
%

$131,237

Cash Investment

$-7,799

Annual Net Cash Flow

-5.9%

Annual Return

Purchase Cost

Purchase Price
$446,110
Buyer's Premium
Purchase Closing Costs
$5,015
Loan Points
$8,922
Loan Closing Costs
$5,778
Total Acquisition Cost
$465,825
Rehab Budget
$111,500
Total Project Cost
$577,325
Rental Loan Funding
$446,088
Total Cash Investment
$131,237

Loan Terms

Rental Loan Amount
$446,088
Annual Loan Payment
$32,341
Debt Coverage Ratio
0.76
Loan Points
$8,922
Loan Closing Costs
$5,778
Up Front Financing Cost
$14,700

Closing Costs

Deed/Transfer Tax - County
%
$892
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,123
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,015
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)
$1,963
Misc.
Total Loan Closing
$5,778

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,494
Hazard Insurance
%
$1,963
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$3,957
Net Operating Income
$24,543
Purchase Cap Rate
4.25%
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.