58456

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
%
%
%

$266,706

Cash Investment

$-27,920

Annual Net Cash Flow

-10.5%

Annual Return

Purchase Cost

Purchase Price
$924,130
Buyer's Premium
Purchase Closing Costs
$9,317
Loan Points
$18,482
Loan Closing Costs
$7,881
Total Acquisition Cost
$959,810
Rehab Budget
$231,000
Total Project Cost
$1,190,810
Rental Loan Funding
$924,104
Total Cash Investment
$266,706

Loan Terms

Rental Loan Amount
$924,104
Annual Loan Payment
$66,998
Debt Coverage Ratio
0.58
Loan Points
$18,482
Loan Closing Costs
$7,881
Up Front Financing Cost
$26,363

Closing Costs

Deed/Transfer Tax - County
%
$1,848
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,469
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,317
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)
$4,066
Misc.
Total Loan Closing
$7,881

Rental Income

Monthly Market Rent
$4,100
Potential Gross Rent
$49,200
Vacancy Factor
%
$2,460
Effective Gross Rent
$46,740
Property Taxes
%
$3,096
Hazard Insurance
%
$4,066
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,662
Net Operating Income
$39,078
Purchase Cap Rate
3.28%
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.