58757

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
%
%
%

$204,745

Cash Investment

$-24,410

Annual Net Cash Flow

-11.9%

Annual Return

Purchase Cost

Purchase Price
$707,960
Buyer's Premium
Purchase Closing Costs
$6,664
Loan Points
$14,159
Loan Closing Costs
$6,930
Total Acquisition Cost
$735,713
Rehab Budget
$177,000
Total Project Cost
$912,713
Rental Loan Funding
$707,968
Total Cash Investment
$204,745

Loan Terms

Rental Loan Amount
$707,968
Annual Loan Payment
$51,328
Debt Coverage Ratio
0.52
Loan Points
$14,159
Loan Closing Costs
$6,930
Up Front Financing Cost
$21,089

Closing Costs

Deed/Transfer Tax - County
%
$708
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,956
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,664
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)
$3,115
Misc.
Total Loan Closing
$6,930

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$5,947
Hazard Insurance
%
$3,115
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,562
Net Operating Income
$26,918
Purchase Cap Rate
2.95%
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.