58778

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
%
%
%

$145,990

Cash Investment

$-10,082

Annual Net Cash Flow

-6.9%

Annual Return

Purchase Cost

Purchase Price
$499,890
Buyer's Premium
Purchase Closing Costs
$4,999
Loan Points
$9,998
Loan Closing Costs
$6,015
Total Acquisition Cost
$520,902
Rehab Budget
$125,000
Total Project Cost
$645,902
Rental Loan Funding
$499,912
Total Cash Investment
$145,990

Loan Terms

Rental Loan Amount
$499,912
Annual Loan Payment
$36,244
Debt Coverage Ratio
0.72
Loan Points
$9,998
Loan Closing Costs
$6,015
Up Front Financing Cost
$16,013

Closing Costs

Deed/Transfer Tax - County
%
$500
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,499
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,999
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)
$2,200
Misc.
Total Loan Closing
$6,015

Rental Income

Monthly Market Rent
$2,900
Potential Gross Rent
$34,800
Vacancy Factor
%
$1,740
Effective Gross Rent
$33,060
Property Taxes
%
$4,199
Hazard Insurance
%
$2,200
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,899
Net Operating Income
$26,161
Purchase Cap Rate
4.05%
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.