58802

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
%
%
%

$204,609

Cash Investment

$-24,368

Annual Net Cash Flow

-11.9%

Annual Return

Purchase Cost

Purchase Price
$707,460
Buyer's Premium
Purchase Closing Costs
$6,660
Loan Points
$14,150
Loan Closing Costs
$6,928
Total Acquisition Cost
$735,197
Rehab Budget
$176,900
Total Project Cost
$912,097
Rental Loan Funding
$707,488
Total Cash Investment
$204,609

Loan Terms

Rental Loan Amount
$707,488
Annual Loan Payment
$51,293
Debt Coverage Ratio
0.52
Loan Points
$14,150
Loan Closing Costs
$6,928
Up Front Financing Cost
$21,078

Closing Costs

Deed/Transfer Tax - County
%
$707
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,952
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,660
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)
$3,113
Misc.
Total Loan Closing
$6,928

Rental Income

Monthly Market Rent
$3,200
Potential Gross Rent
$38,400
Vacancy Factor
%
$1,920
Effective Gross Rent
$36,480
Property Taxes
%
$5,943
Hazard Insurance
%
$3,113
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$9,555
Net Operating Income
$26,925
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.