58714

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
%
%
%

$279,301

Cash Investment

$-35,529

Annual Net Cash Flow

-12.7%

Annual Return

Purchase Cost

Purchase Price
$971,970
Buyer's Premium
Purchase Closing Costs
$8,776
Loan Points
$19,440
Loan Closing Costs
$8,092
Total Acquisition Cost
$1,008,277
Rehab Budget
$243,000
Total Project Cost
$1,251,277
Rental Loan Funding
$971,976
Total Cash Investment
$279,301

Loan Terms

Rental Loan Amount
$971,976
Annual Loan Payment
$70,468
Debt Coverage Ratio
0.5
Loan Points
$19,440
Loan Closing Costs
$8,092
Up Front Financing Cost
$27,531

Closing Costs

Deed/Transfer Tax - County
%
$972
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,804
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,776
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)
$4,277
Misc.
Total Loan Closing
$8,092

Rental Income

Monthly Market Rent
$4,200
Potential Gross Rent
$50,400
Vacancy Factor
%
$2,520
Effective Gross Rent
$47,880
Property Taxes
%
$8,165
Hazard Insurance
%
$4,277
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$12,941
Net Operating Income
$34,939
Purchase Cap Rate
2.79%
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.