58451

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
%
%
%

$386,968

Cash Investment

$-61,974

Annual Net Cash Flow

-16.0%

Annual Return

Purchase Cost

Purchase Price
$1,348,470
Buyer's Premium
Purchase Closing Costs
$13,136
Loan Points
$26,969
Loan Closing Costs
$9,748
Total Acquisition Cost
$1,398,324
Rehab Budget
$337,100
Total Project Cost
$1,735,424
Rental Loan Funding
$1,348,456
Total Cash Investment
$386,968

Loan Terms

Rental Loan Amount
$1,348,456
Annual Loan Payment
$97,763
Debt Coverage Ratio
0.37
Loan Points
$26,969
Loan Closing Costs
$9,748
Up Front Financing Cost
$36,717

Closing Costs

Deed/Transfer Tax - County
%
$2,697
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,439
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,136
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)
$5,933
Misc.
Total Loan Closing
$9,748

Rental Income

Monthly Market Rent
$4,100
Potential Gross Rent
$49,200
Vacancy Factor
%
$2,460
Effective Gross Rent
$46,740
Property Taxes
%
$4,517
Hazard Insurance
%
$5,933
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$10,951
Net Operating Income
$35,789
Purchase Cap Rate
2.06%
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.