58777

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
%
%
%

$127,174

Cash Investment

$-10,099

Annual Net Cash Flow

-7.9%

Annual Return

Purchase Cost

Purchase Price
$433,300
Buyer's Premium
Purchase Closing Costs
$4,466
Loan Points
$8,666
Loan Closing Costs
$5,722
Total Acquisition Cost
$452,154
Rehab Budget
$108,300
Total Project Cost
$560,454
Rental Loan Funding
$433,280
Total Cash Investment
$127,174

Loan Terms

Rental Loan Amount
$433,280
Annual Loan Payment
$31,413
Debt Coverage Ratio
0.68
Loan Points
$8,666
Loan Closing Costs
$5,722
Up Front Financing Cost
$14,387

Closing Costs

Deed/Transfer Tax - County
%
$433
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,033
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,466
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)
$1,907
Misc.
Total Loan Closing
$5,722

Rental Income

Monthly Market Rent
$2,400
Potential Gross Rent
$28,800
Vacancy Factor
%
$1,440
Effective Gross Rent
$27,360
Property Taxes
%
$3,640
Hazard Insurance
%
$1,907
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,046
Net Operating Income
$21,314
Purchase Cap Rate
3.80%
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.