58800

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
%
%
%

$165,488

Cash Investment

$-17,112

Annual Net Cash Flow

-10.3%

Annual Return

Purchase Cost

Purchase Price
$568,990
Buyer's Premium
Purchase Closing Costs
$5,552
Loan Points
$11,379
Loan Closing Costs
$6,319
Total Acquisition Cost
$592,240
Rehab Budget
$142,200
Total Project Cost
$734,440
Rental Loan Funding
$568,952
Total Cash Investment
$165,488

Loan Terms

Rental Loan Amount
$568,952
Annual Loan Payment
$41,249
Debt Coverage Ratio
0.59
Loan Points
$11,379
Loan Closing Costs
$6,319
Up Front Financing Cost
$17,698

Closing Costs

Deed/Transfer Tax - County
%
$569
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,552
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)
$2,504
Misc.
Total Loan Closing
$6,319

Rental Income

Monthly Market Rent
$2,800
Potential Gross Rent
$33,600
Vacancy Factor
%
$1,680
Effective Gross Rent
$31,920
Property Taxes
%
$4,780
Hazard Insurance
%
$2,504
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$7,783
Net Operating Income
$24,137
Purchase Cap Rate
3.29%
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.