58455

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
%
%
%

$320,294

Cash Investment

$-28,274

Annual Net Cash Flow

-8.8%

Annual Return

Purchase Cost

Purchase Price
$1,113,190
Buyer's Premium
Purchase Closing Costs
$11,019
Loan Points
$22,264
Loan Closing Costs
$8,713
Total Acquisition Cost
$1,155,186
Rehab Budget
$278,300
Total Project Cost
$1,433,486
Rental Loan Funding
$1,113,192
Total Cash Investment
$320,294

Loan Terms

Rental Loan Amount
$1,113,192
Annual Loan Payment
$80,706
Debt Coverage Ratio
0.65
Loan Points
$22,264
Loan Closing Costs
$8,713
Up Front Financing Cost
$30,977

Closing Costs

Deed/Transfer Tax - County
%
$2,226
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,792
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,019
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)
$4,898
Misc.
Total Loan Closing
$8,713

Rental Income

Monthly Market Rent
$5,400
Potential Gross Rent
$64,800
Vacancy Factor
%
$3,240
Effective Gross Rent
$61,560
Property Taxes
%
$3,729
Hazard Insurance
%
$4,898
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,127
Net Operating Income
$52,433
Purchase Cap Rate
3.66%
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.